[MENANG] QoQ TTM Result on 30-Sep-2014 [#1]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
13-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- -19.64%
YoY- 20.34%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 276,623 276,956 243,716 280,440 272,799 284,785 260,551 4.08%
PBT 68,372 81,011 75,988 57,229 62,055 58,719 48,949 25.03%
Tax -5,483 -7,543 -10,231 -14,586 -13,549 -15,672 -15,066 -49.12%
NP 62,889 73,468 65,757 42,643 48,506 43,047 33,883 51.20%
-
NP to SH 53,241 59,958 50,563 23,549 29,304 24,701 17,335 111.72%
-
Tax Rate 8.02% 9.31% 13.46% 25.49% 21.83% 26.69% 30.78% -
Total Cost 213,734 203,488 177,959 237,797 224,293 241,738 226,668 -3.85%
-
Net Worth 259,900 256,877 236,096 205,690 204,208 199,715 188,310 24.03%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 259,900 256,877 236,096 205,690 204,208 199,715 188,310 24.03%
NOSH 267,107 267,107 267,107 267,107 267,107 267,107 267,107 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 22.73% 26.53% 26.98% 15.21% 17.78% 15.12% 13.00% -
ROE 20.49% 23.34% 21.42% 11.45% 14.35% 12.37% 9.21% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 102.82 103.69 91.24 105.39 102.21 106.62 97.55 3.57%
EPS 19.79 22.45 18.93 8.85 10.98 9.25 6.49 110.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.966 0.9617 0.8839 0.773 0.7651 0.7477 0.705 23.43%
Adjusted Per Share Value based on latest NOSH - 266,093
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 38.95 39.00 34.32 39.49 38.41 40.10 36.69 4.07%
EPS 7.50 8.44 7.12 3.32 4.13 3.48 2.44 111.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.366 0.3617 0.3324 0.2896 0.2875 0.2812 0.2652 24.03%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.795 0.825 0.65 0.93 1.28 0.86 0.64 -
P/RPS 0.77 0.80 0.71 0.88 1.25 0.81 0.66 10.85%
P/EPS 4.02 3.68 3.43 10.51 11.66 9.30 9.86 -45.10%
EY 24.89 27.21 29.12 9.52 8.58 10.75 10.14 82.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.86 0.74 1.20 1.67 1.15 0.91 -6.72%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 21/05/15 26/02/15 13/11/14 29/08/14 29/05/14 25/02/14 -
Price 0.58 0.88 0.85 0.895 1.05 1.06 0.90 -
P/RPS 0.56 0.85 0.93 0.85 1.03 0.99 0.92 -28.24%
P/EPS 2.93 3.92 4.49 10.11 9.56 11.46 13.87 -64.63%
EY 34.12 25.51 22.27 9.89 10.46 8.72 7.21 182.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.92 0.96 1.16 1.37 1.42 1.28 -39.74%

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