[MENANG] QoQ TTM Result on 30-Jun-2013 [#4]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- -29.16%
YoY- 125.59%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 284,785 260,551 268,282 238,196 248,563 310,118 235,633 13.47%
PBT 58,719 48,949 52,921 45,439 65,429 64,561 46,632 16.62%
Tax -15,672 -15,066 -16,207 -13,326 -21,575 -21,328 -16,577 -3.67%
NP 43,047 33,883 36,714 32,113 43,854 43,233 30,055 27.09%
-
NP to SH 24,701 17,335 19,569 17,352 24,494 24,413 15,976 33.74%
-
Tax Rate 26.69% 30.78% 30.62% 29.33% 32.97% 33.04% 35.55% -
Total Cost 241,738 226,668 231,568 206,083 204,709 266,885 205,578 11.41%
-
Net Worth 199,715 188,310 185,692 178,240 175,008 170,975 166,140 13.06%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 199,715 188,310 185,692 178,240 175,008 170,975 166,140 13.06%
NOSH 267,107 267,107 267,107 267,107 267,107 267,107 267,107 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 15.12% 13.00% 13.68% 13.48% 17.64% 13.94% 12.76% -
ROE 12.37% 9.21% 10.54% 9.74% 14.00% 14.28% 9.62% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 106.62 97.55 100.44 89.18 93.06 116.10 88.22 13.47%
EPS 9.25 6.49 7.33 6.50 9.17 9.14 5.98 33.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7477 0.705 0.6952 0.6673 0.6552 0.6401 0.622 13.06%
Adjusted Per Share Value based on latest NOSH - 267,107
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 52.56 48.09 49.51 43.96 45.87 57.24 43.49 13.47%
EPS 4.56 3.20 3.61 3.20 4.52 4.51 2.95 33.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3686 0.3475 0.3427 0.329 0.323 0.3156 0.3066 13.07%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.86 0.64 0.48 0.35 0.36 0.31 0.31 -
P/RPS 0.81 0.66 0.48 0.39 0.39 0.27 0.35 75.05%
P/EPS 9.30 9.86 6.55 5.39 3.93 3.39 5.18 47.77%
EY 10.75 10.14 15.26 18.56 25.47 29.48 19.29 -32.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.91 0.69 0.52 0.55 0.48 0.50 74.33%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 25/02/14 22/11/13 22/08/13 07/05/13 26/02/13 30/11/12 -
Price 1.06 0.90 0.655 0.36 0.32 0.34 0.34 -
P/RPS 0.99 0.92 0.65 0.40 0.34 0.29 0.39 86.19%
P/EPS 11.46 13.87 8.94 5.54 3.49 3.72 5.68 59.73%
EY 8.72 7.21 11.19 18.05 28.66 26.88 17.59 -37.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.28 0.94 0.54 0.49 0.53 0.55 88.30%

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