[MENANG] QoQ TTM Result on 31-Mar-2014 [#3]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 42.49%
YoY- 0.85%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 243,716 280,440 272,799 284,785 260,551 268,282 238,196 1.53%
PBT 75,988 57,229 62,055 58,719 48,949 52,921 45,439 40.75%
Tax -10,231 -14,586 -13,549 -15,672 -15,066 -16,207 -13,326 -16.11%
NP 65,757 42,643 48,506 43,047 33,883 36,714 32,113 61.04%
-
NP to SH 50,563 23,549 29,304 24,701 17,335 19,569 17,352 103.61%
-
Tax Rate 13.46% 25.49% 21.83% 26.69% 30.78% 30.62% 29.33% -
Total Cost 177,959 237,797 224,293 241,738 226,668 231,568 206,083 -9.29%
-
Net Worth 236,096 205,690 204,208 199,715 188,310 185,692 178,240 20.54%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 236,096 205,690 204,208 199,715 188,310 185,692 178,240 20.54%
NOSH 267,107 267,107 267,107 267,107 267,107 267,107 267,107 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 26.98% 15.21% 17.78% 15.12% 13.00% 13.68% 13.48% -
ROE 21.42% 11.45% 14.35% 12.37% 9.21% 10.54% 9.74% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 91.24 105.39 102.21 106.62 97.55 100.44 89.18 1.52%
EPS 18.93 8.85 10.98 9.25 6.49 7.33 6.50 103.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8839 0.773 0.7651 0.7477 0.705 0.6952 0.6673 20.54%
Adjusted Per Share Value based on latest NOSH - 267,107
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 34.84 40.08 38.99 40.71 37.24 38.35 34.05 1.53%
EPS 7.23 3.37 4.19 3.53 2.48 2.80 2.48 103.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3375 0.294 0.2919 0.2855 0.2692 0.2654 0.2548 20.54%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.65 0.93 1.28 0.86 0.64 0.48 0.35 -
P/RPS 0.71 0.88 1.25 0.81 0.66 0.48 0.39 48.93%
P/EPS 3.43 10.51 11.66 9.30 9.86 6.55 5.39 -25.95%
EY 29.12 9.52 8.58 10.75 10.14 15.26 18.56 34.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.20 1.67 1.15 0.91 0.69 0.52 26.43%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 13/11/14 29/08/14 29/05/14 25/02/14 22/11/13 22/08/13 -
Price 0.85 0.895 1.05 1.06 0.90 0.655 0.36 -
P/RPS 0.93 0.85 1.03 0.99 0.92 0.65 0.40 75.23%
P/EPS 4.49 10.11 9.56 11.46 13.87 8.94 5.54 -13.03%
EY 22.27 9.89 10.46 8.72 7.21 11.19 18.05 14.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.16 1.37 1.42 1.28 0.94 0.54 46.59%

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