[MENANG] QoQ TTM Result on 30-Sep-2016 [#1]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
30-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- -10.82%
YoY- -48.35%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 109,569 131,067 150,348 169,314 186,134 206,120 266,739 -44.77%
PBT 9,058 35,327 37,359 45,086 50,492 28,553 51,081 -68.46%
Tax -1,563 -7,857 -8,827 -10,704 -11,209 -7,540 -7,671 -65.40%
NP 7,495 27,470 28,532 34,382 39,283 21,013 43,410 -69.02%
-
NP to SH 11,313 31,396 32,238 28,738 32,224 11,654 31,030 -48.99%
-
Tax Rate 17.26% 22.24% 23.63% 23.74% 22.20% 26.41% 15.02% -
Total Cost 102,074 103,597 121,816 134,932 146,851 185,107 223,329 -40.69%
-
Net Worth 304,208 302,579 302,018 293,497 292,883 270,419 269,003 8.55%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 304,208 302,579 302,018 293,497 292,883 270,419 269,003 8.55%
NOSH 267,107 267,107 267,107 267,107 267,107 267,107 267,107 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 6.84% 20.96% 18.98% 20.31% 21.10% 10.19% 16.27% -
ROE 3.72% 10.38% 10.67% 9.79% 11.00% 4.31% 11.54% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 41.02 49.07 56.29 63.39 69.69 77.17 99.86 -44.77%
EPS 4.24 11.75 12.07 10.76 12.06 4.36 11.62 -48.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1389 1.1328 1.1307 1.0988 1.0965 1.0124 1.0071 8.55%
Adjusted Per Share Value based on latest NOSH - 267,107
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 15.66 18.73 21.49 24.20 26.61 29.46 38.13 -44.77%
EPS 1.62 4.49 4.61 4.11 4.61 1.67 4.44 -48.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4348 0.4325 0.4317 0.4195 0.4186 0.3865 0.3845 8.54%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.93 0.805 0.80 0.895 0.90 0.67 0.75 -
P/RPS 2.27 1.64 1.42 1.41 1.29 0.87 0.75 109.38%
P/EPS 21.96 6.85 6.63 8.32 7.46 15.36 6.46 126.25%
EY 4.55 14.60 15.09 12.02 13.40 6.51 15.49 -55.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.71 0.71 0.81 0.82 0.66 0.74 7.08%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/08/17 31/05/17 27/02/17 30/11/16 30/08/16 26/05/16 18/02/16 -
Price 0.865 0.965 0.795 0.76 0.86 0.825 0.68 -
P/RPS 2.11 1.97 1.41 1.20 1.23 1.07 0.68 112.88%
P/EPS 20.42 8.21 6.59 7.06 7.13 18.91 5.85 130.28%
EY 4.90 12.18 15.18 14.16 14.03 5.29 17.08 -56.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.85 0.70 0.69 0.78 0.81 0.68 7.70%

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