[MENANG] QoQ TTM Result on 31-Dec-2015 [#2]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
18-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- -44.23%
YoY- -38.63%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 169,314 186,134 206,120 266,739 247,645 276,623 276,956 -27.90%
PBT 45,086 50,492 28,553 51,081 67,049 68,372 81,011 -32.26%
Tax -10,704 -11,209 -7,540 -7,671 -3,350 -5,483 -7,543 26.19%
NP 34,382 39,283 21,013 43,410 63,699 62,889 73,468 -39.63%
-
NP to SH 28,738 32,224 11,654 31,030 55,640 53,241 59,958 -38.67%
-
Tax Rate 23.74% 22.20% 26.41% 15.02% 5.00% 8.02% 9.31% -
Total Cost 134,932 146,851 185,107 223,329 183,946 213,734 203,488 -23.90%
-
Net Worth 293,497 292,883 270,419 269,003 263,247 259,900 256,877 9.26%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 293,497 292,883 270,419 269,003 263,247 259,900 256,877 9.26%
NOSH 267,107 267,107 267,107 267,107 267,107 267,107 267,107 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 20.31% 21.10% 10.19% 16.27% 25.72% 22.73% 26.53% -
ROE 9.79% 11.00% 4.31% 11.54% 21.14% 20.49% 23.34% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 63.39 69.69 77.17 99.86 92.97 102.82 103.69 -27.90%
EPS 10.76 12.06 4.36 11.62 20.89 19.79 22.45 -38.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0988 1.0965 1.0124 1.0071 0.9883 0.966 0.9617 9.26%
Adjusted Per Share Value based on latest NOSH - 267,107
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 23.84 26.21 29.02 37.56 34.87 38.95 39.00 -27.90%
EPS 4.05 4.54 1.64 4.37 7.83 7.50 8.44 -38.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4133 0.4124 0.3808 0.3788 0.3707 0.366 0.3617 9.27%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.895 0.90 0.67 0.75 0.60 0.795 0.825 -
P/RPS 1.41 1.29 0.87 0.75 0.65 0.77 0.80 45.75%
P/EPS 8.32 7.46 15.36 6.46 2.87 4.02 3.68 72.00%
EY 12.02 13.40 6.51 15.49 34.81 24.89 27.21 -41.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.82 0.66 0.74 0.61 0.82 0.86 -3.90%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/11/16 30/08/16 26/05/16 18/02/16 27/11/15 26/08/15 21/05/15 -
Price 0.76 0.86 0.825 0.68 0.78 0.58 0.88 -
P/RPS 1.20 1.23 1.07 0.68 0.84 0.56 0.85 25.76%
P/EPS 7.06 7.13 18.91 5.85 3.73 2.93 3.92 47.87%
EY 14.16 14.03 5.29 17.08 26.78 34.12 25.51 -32.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.78 0.81 0.68 0.79 0.60 0.92 -17.40%

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