[MENANG] QoQ Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
07-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -6.7%
YoY- 435.0%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 258,690 250,364 238,197 209,733 213,982 130,020 214,411 13.29%
PBT 52,116 62,628 45,441 44,885 45,098 32,700 31,536 39.65%
Tax -15,778 -15,316 -13,326 -12,428 -11,398 -3,792 -15,636 0.60%
NP 36,338 47,312 32,115 32,457 33,700 28,908 15,900 73.24%
-
NP to SH 20,128 29,832 17,354 18,813 20,164 20,964 3,836 201.04%
-
Tax Rate 30.27% 24.46% 29.33% 27.69% 25.27% 11.60% 49.58% -
Total Cost 222,352 203,052 206,082 177,276 180,282 101,112 198,511 7.83%
-
Net Worth 188,199 185,692 178,240 175,008 170,975 166,140 160,446 11.19%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 188,199 185,692 178,240 175,008 170,975 166,140 160,446 11.19%
NOSH 266,949 267,107 267,107 267,107 267,107 267,107 266,388 0.13%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 14.05% 18.90% 13.48% 15.48% 15.75% 22.23% 7.42% -
ROE 10.70% 16.07% 9.74% 10.75% 11.79% 12.62% 2.39% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 96.91 93.73 89.18 78.52 80.11 48.68 80.49 13.13%
EPS 7.54 11.16 6.50 7.04 7.54 7.84 1.44 200.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.705 0.6952 0.6673 0.6552 0.6401 0.622 0.6023 11.03%
Adjusted Per Share Value based on latest NOSH - 267,107
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 36.87 35.68 33.95 29.89 30.50 18.53 30.56 13.29%
EPS 2.87 4.25 2.47 2.68 2.87 2.99 0.55 199.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2682 0.2647 0.254 0.2494 0.2437 0.2368 0.2287 11.17%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.64 0.48 0.35 0.36 0.31 0.31 0.25 -
P/RPS 0.66 0.51 0.39 0.46 0.39 0.64 0.31 65.26%
P/EPS 8.49 4.30 5.39 5.11 4.11 3.95 17.36 -37.84%
EY 11.78 23.27 18.56 19.56 24.35 25.32 5.76 60.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.69 0.52 0.55 0.48 0.50 0.42 67.20%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 22/11/13 22/08/13 07/05/13 26/02/13 30/11/12 30/08/12 -
Price 0.90 0.655 0.36 0.32 0.34 0.34 0.27 -
P/RPS 0.93 0.70 0.40 0.41 0.42 0.70 0.34 95.22%
P/EPS 11.94 5.86 5.54 4.54 4.50 4.33 18.75 -25.92%
EY 8.38 17.05 18.05 22.01 22.20 23.08 5.33 35.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.94 0.54 0.49 0.53 0.55 0.45 100.37%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment