[MENANG] QoQ TTM Result on 31-Mar-2018 [#3]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- 44.8%
YoY- -77.8%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 54,877 67,340 80,041 96,484 101,263 108,453 109,569 -36.85%
PBT 27,353 28,742 28,484 3,279 1,365 6,550 9,058 108.50%
Tax -16,358 -14,767 -15,842 8,433 5,966 -175 -1,563 376.41%
NP 10,995 13,975 12,642 11,712 7,331 6,375 7,495 29.01%
-
NP to SH 11,474 14,450 13,642 6,969 4,813 10,859 11,313 0.94%
-
Tax Rate 59.80% 51.38% 55.62% -257.18% -437.07% 2.67% 17.26% -
Total Cost 43,882 53,365 67,399 84,772 93,932 102,078 102,074 -42.95%
-
Net Worth 317,322 317,322 317,322 309,533 306,826 304,368 304,208 2.84%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 317,322 317,322 317,322 309,533 306,826 304,368 304,208 2.84%
NOSH 480,792 480,792 480,789 480,789 267,107 267,107 267,107 47.81%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 20.04% 20.75% 15.79% 12.14% 7.24% 5.88% 6.84% -
ROE 3.62% 4.55% 4.30% 2.25% 1.57% 3.57% 3.72% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 11.41 14.01 16.65 20.07 37.91 40.60 41.02 -57.28%
EPS 2.39 3.01 2.84 1.45 1.80 4.07 4.24 -31.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.66 0.66 0.6438 1.1487 1.1395 1.1389 -30.42%
Adjusted Per Share Value based on latest NOSH - 480,789
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 7.73 9.48 11.27 13.59 14.26 15.27 15.43 -36.84%
EPS 1.62 2.03 1.92 0.98 0.68 1.53 1.59 1.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4468 0.4468 0.4468 0.4358 0.432 0.4286 0.4283 2.85%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.37 0.405 0.44 0.405 0.875 0.91 0.93 -
P/RPS 3.24 2.89 2.64 2.02 2.31 2.24 2.27 26.68%
P/EPS 15.50 13.48 15.51 27.94 48.56 22.38 21.96 -20.67%
EY 6.45 7.42 6.45 3.58 2.06 4.47 4.55 26.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.61 0.67 0.63 0.76 0.80 0.82 -22.39%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 30/11/18 30/08/18 28/05/18 27/02/18 30/11/17 30/08/17 -
Price 0.39 0.40 0.425 0.415 0.45 0.865 0.865 -
P/RPS 3.42 2.86 2.55 2.07 1.19 2.13 2.11 37.86%
P/EPS 16.34 13.31 14.98 28.63 24.97 21.28 20.42 -13.77%
EY 6.12 7.51 6.68 3.49 4.00 4.70 4.90 15.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.61 0.64 0.64 0.39 0.76 0.76 -15.49%

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