[MENANG] QoQ TTM Result on 30-Sep-2013 [#1]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
22-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 12.78%
YoY- 22.49%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 272,799 284,785 260,551 268,282 238,196 248,563 310,118 -8.21%
PBT 62,055 58,719 48,949 52,921 45,439 65,429 64,561 -2.61%
Tax -13,549 -15,672 -15,066 -16,207 -13,326 -21,575 -21,328 -26.16%
NP 48,506 43,047 33,883 36,714 32,113 43,854 43,233 7.99%
-
NP to SH 29,304 24,701 17,335 19,569 17,352 24,494 24,413 12.98%
-
Tax Rate 21.83% 26.69% 30.78% 30.62% 29.33% 32.97% 33.04% -
Total Cost 224,293 241,738 226,668 231,568 206,083 204,709 266,885 -10.97%
-
Net Worth 204,208 199,715 188,310 185,692 178,240 175,008 170,975 12.60%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 204,208 199,715 188,310 185,692 178,240 175,008 170,975 12.60%
NOSH 267,107 267,107 267,107 267,107 267,107 267,107 267,107 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 17.78% 15.12% 13.00% 13.68% 13.48% 17.64% 13.94% -
ROE 14.35% 12.37% 9.21% 10.54% 9.74% 14.00% 14.28% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 102.21 106.62 97.55 100.44 89.18 93.06 116.10 -8.16%
EPS 10.98 9.25 6.49 7.33 6.50 9.17 9.14 13.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7651 0.7477 0.705 0.6952 0.6673 0.6552 0.6401 12.66%
Adjusted Per Share Value based on latest NOSH - 267,107
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 38.88 40.59 37.14 38.24 33.95 35.43 44.20 -8.21%
EPS 4.18 3.52 2.47 2.79 2.47 3.49 3.48 13.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2911 0.2847 0.2684 0.2647 0.254 0.2494 0.2437 12.61%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.28 0.86 0.64 0.48 0.35 0.36 0.31 -
P/RPS 1.25 0.81 0.66 0.48 0.39 0.39 0.27 178.55%
P/EPS 11.66 9.30 9.86 6.55 5.39 3.93 3.39 128.37%
EY 8.58 10.75 10.14 15.26 18.56 25.47 29.48 -56.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.15 0.91 0.69 0.52 0.55 0.48 130.13%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 29/05/14 25/02/14 22/11/13 22/08/13 07/05/13 26/02/13 -
Price 1.05 1.06 0.90 0.655 0.36 0.32 0.34 -
P/RPS 1.03 0.99 0.92 0.65 0.40 0.34 0.29 133.32%
P/EPS 9.56 11.46 13.87 8.94 5.54 3.49 3.72 87.94%
EY 10.46 8.72 7.21 11.19 18.05 28.66 26.88 -46.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.42 1.28 0.94 0.54 0.49 0.53 88.67%

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