[MENANG] QoQ Annualized Quarter Result on 31-Mar-2015 [#3]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 10.91%
YoY- 142.83%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 180,756 165,016 276,622 277,392 200,522 280,928 272,800 -23.93%
PBT 45,402 38,032 72,040 87,861 79,978 43,324 62,056 -18.75%
Tax -12,618 -10,932 -5,486 -7,550 -8,244 -19,464 -13,550 -4.62%
NP 32,784 27,100 66,554 80,310 71,734 23,860 48,506 -22.92%
-
NP to SH 18,226 16,408 55,111 69,477 62,642 6,812 29,305 -27.07%
-
Tax Rate 27.79% 28.74% 7.62% 8.59% 10.31% 44.93% 21.84% -
Total Cost 147,972 137,916 210,068 197,081 128,788 257,068 224,294 -24.15%
-
Net Worth 269,003 263,247 259,922 256,877 236,096 205,690 204,363 20.04%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 269,003 263,247 259,922 256,877 236,096 205,690 204,363 20.04%
NOSH 267,107 266,363 267,134 267,107 267,107 266,093 267,107 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 18.14% 16.42% 24.06% 28.95% 35.77% 8.49% 17.78% -
ROE 6.78% 6.23% 21.20% 27.05% 26.53% 3.31% 14.34% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 67.67 61.95 103.55 103.85 75.07 105.57 102.13 -23.94%
EPS 6.82 6.16 20.63 26.01 23.46 2.56 10.97 -27.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0071 0.9883 0.973 0.9617 0.8839 0.773 0.7651 20.04%
Adjusted Per Share Value based on latest NOSH - 267,107
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 25.84 23.59 39.54 39.65 28.66 40.15 38.99 -23.92%
EPS 2.61 2.35 7.88 9.93 8.95 0.97 4.19 -26.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3845 0.3763 0.3715 0.3672 0.3375 0.294 0.2921 20.04%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.75 0.60 0.795 0.825 0.65 0.93 1.28 -
P/RPS 1.11 0.97 0.77 0.79 0.87 0.88 1.25 -7.59%
P/EPS 10.99 9.74 3.85 3.17 2.77 36.33 11.67 -3.91%
EY 9.10 10.27 25.95 31.53 36.08 2.75 8.57 4.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.61 0.82 0.86 0.74 1.20 1.67 -41.79%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 18/02/16 27/11/15 26/08/15 21/05/15 26/02/15 13/11/14 29/08/14 -
Price 0.68 0.78 0.58 0.88 0.85 0.895 1.05 -
P/RPS 1.00 1.26 0.56 0.85 1.13 0.85 1.03 -1.94%
P/EPS 9.97 12.66 2.81 3.38 3.62 34.96 9.57 2.75%
EY 10.03 7.90 35.57 29.56 27.59 2.86 10.45 -2.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.79 0.60 0.92 0.96 1.16 1.37 -37.23%

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