[MENANG] QoQ TTM Result on 30-Sep-2015 [#1]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 4.51%
YoY- 136.27%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 186,134 206,120 266,739 247,645 276,623 276,956 243,716 -16.46%
PBT 50,492 28,553 51,081 67,049 68,372 81,011 75,988 -23.87%
Tax -11,209 -7,540 -7,671 -3,350 -5,483 -7,543 -10,231 6.28%
NP 39,283 21,013 43,410 63,699 62,889 73,468 65,757 -29.09%
-
NP to SH 32,224 11,654 31,030 55,640 53,241 59,958 50,563 -25.96%
-
Tax Rate 22.20% 26.41% 15.02% 5.00% 8.02% 9.31% 13.46% -
Total Cost 146,851 185,107 223,329 183,946 213,734 203,488 177,959 -12.03%
-
Net Worth 292,883 270,419 269,003 263,247 259,900 256,877 236,096 15.46%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 292,883 270,419 269,003 263,247 259,900 256,877 236,096 15.46%
NOSH 267,107 267,107 267,107 267,107 267,107 267,107 267,107 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 21.10% 10.19% 16.27% 25.72% 22.73% 26.53% 26.98% -
ROE 11.00% 4.31% 11.54% 21.14% 20.49% 23.34% 21.42% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 69.69 77.17 99.86 92.97 102.82 103.69 91.24 -16.45%
EPS 12.06 4.36 11.62 20.89 19.79 22.45 18.93 -25.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0965 1.0124 1.0071 0.9883 0.966 0.9617 0.8839 15.46%
Adjusted Per Share Value based on latest NOSH - 266,363
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 26.21 29.02 37.56 34.87 38.95 39.00 34.32 -16.46%
EPS 4.54 1.64 4.37 7.83 7.50 8.44 7.12 -25.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4124 0.3808 0.3788 0.3707 0.366 0.3617 0.3324 15.47%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.90 0.67 0.75 0.60 0.795 0.825 0.65 -
P/RPS 1.29 0.87 0.75 0.65 0.77 0.80 0.71 48.95%
P/EPS 7.46 15.36 6.46 2.87 4.02 3.68 3.43 67.94%
EY 13.40 6.51 15.49 34.81 24.89 27.21 29.12 -40.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.66 0.74 0.61 0.82 0.86 0.74 7.08%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 26/05/16 18/02/16 27/11/15 26/08/15 21/05/15 26/02/15 -
Price 0.86 0.825 0.68 0.78 0.58 0.88 0.85 -
P/RPS 1.23 1.07 0.68 0.84 0.56 0.85 0.93 20.50%
P/EPS 7.13 18.91 5.85 3.73 2.93 3.92 4.49 36.15%
EY 14.03 5.29 17.08 26.78 34.12 25.51 22.27 -26.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.81 0.68 0.79 0.60 0.92 0.96 -12.93%

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