[MENTIGA] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[MENTIGA] MENTIGA CORPORATION BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 8.54%
YoY- 921.13%
Quarter Report
Latest QR
Upcoming QR
MENTIGA's Result
MENTIGA's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 22,699 22,665 20,317 16,936 16,451 15,346 18,385 15.10%
PBT 13,470 12,602 12,492 8,645 8,089 4,869 5,612 79.36%
Tax -3,876 -3,640 -3,367 -1,268 -1,293 -1,296 -1,158 123.92%
NP 9,594 8,962 9,125 7,377 6,796 3,573 4,454 66.86%
-
NP to SH 9,597 8,965 9,128 7,382 6,801 3,578 4,459 66.77%
-
Tax Rate 28.78% 28.88% 26.95% 14.67% 15.98% 26.62% 20.63% -
Total Cost 13,105 13,703 11,192 9,559 9,655 11,773 13,931 -3.99%
-
Net Worth 77,000 76,300 72,799 70,000 68,600 67,900 64,400 12.66%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - 1,400 1,400 1,400 1,400 -
Div Payout % - - - 18.97% 20.59% 39.13% 31.40% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 77,000 76,300 72,799 70,000 68,600 67,900 64,400 12.66%
NOSH 70,000 70,000 70,000 70,000 70,000 70,000 70,000 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 42.27% 39.54% 44.91% 43.56% 41.31% 23.28% 24.23% -
ROE 12.46% 11.75% 12.54% 10.55% 9.91% 5.27% 6.92% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 32.43 32.38 29.02 24.19 23.50 21.92 26.26 15.12%
EPS 13.71 12.81 13.04 10.55 9.72 5.11 6.37 66.77%
DPS 0.00 0.00 0.00 2.00 2.00 2.00 2.00 -
NAPS 1.10 1.09 1.04 1.00 0.98 0.97 0.92 12.66%
Adjusted Per Share Value based on latest NOSH - 70,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 31.62 31.57 28.30 23.59 22.92 21.38 25.61 15.10%
EPS 13.37 12.49 12.72 10.28 9.47 4.98 6.21 66.81%
DPS 0.00 0.00 0.00 1.95 1.95 1.95 1.95 -
NAPS 1.0726 1.0628 1.0141 0.9751 0.9556 0.9458 0.8971 12.66%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.80 0.735 0.70 0.80 0.71 0.67 0.72 -
P/RPS 2.47 2.27 2.41 3.31 3.02 3.06 2.74 -6.68%
P/EPS 5.84 5.74 5.37 7.59 7.31 13.11 11.30 -35.62%
EY 17.14 17.42 18.63 13.18 13.68 7.63 8.85 55.43%
DY 0.00 0.00 0.00 2.50 2.82 2.99 2.78 -
P/NAPS 0.73 0.67 0.67 0.80 0.72 0.69 0.78 -4.32%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 23/08/13 23/04/13 27/02/13 29/11/12 29/08/12 24/04/12 28/02/12 -
Price 0.88 0.74 0.68 0.77 0.77 0.69 0.75 -
P/RPS 2.71 2.29 2.34 3.18 3.28 3.15 2.86 -3.53%
P/EPS 6.42 5.78 5.21 7.30 7.93 13.50 11.77 -33.26%
EY 15.58 17.31 19.18 13.70 12.62 7.41 8.49 49.94%
DY 0.00 0.00 0.00 2.60 2.60 2.90 2.67 -
P/NAPS 0.80 0.68 0.65 0.77 0.79 0.71 0.82 -1.63%

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