[MENANG] YoY Annual (Unaudited) Result on 30-Jun-2015 [#4]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
YoY- 88.06%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 42,764 109,569 186,134 276,622 272,800 238,197 214,411 -23.55%
PBT 28,542 9,058 50,492 72,040 62,056 45,441 31,536 -1.64%
Tax -15,900 -1,563 -11,209 -5,486 -13,550 -13,326 -15,636 0.27%
NP 12,642 7,495 39,283 66,554 48,506 32,115 15,900 -3.74%
-
NP to SH 13,642 11,313 32,224 55,111 29,305 17,354 3,836 23.53%
-
Tax Rate 55.71% 17.26% 22.20% 7.62% 21.84% 29.33% 49.58% -
Total Cost 30,122 102,074 146,851 210,068 224,294 206,082 198,511 -26.95%
-
Net Worth 317,322 304,208 292,295 259,922 204,363 178,240 160,446 12.03%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 317,322 304,208 292,295 259,922 204,363 178,240 160,446 12.03%
NOSH 480,789 267,107 267,107 267,134 267,107 267,107 266,388 10.33%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 29.56% 6.84% 21.10% 24.06% 17.78% 13.48% 7.42% -
ROE 4.30% 3.72% 11.02% 21.20% 14.34% 9.74% 2.39% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 8.89 41.02 69.69 103.55 102.13 89.18 80.49 -30.72%
EPS 2.84 4.24 12.06 20.63 10.97 6.50 1.44 11.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 1.1389 1.0943 0.973 0.7651 0.6673 0.6023 1.53%
Adjusted Per Share Value based on latest NOSH - 269,047
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 6.10 15.62 26.53 39.43 38.88 33.95 30.56 -23.54%
EPS 1.94 1.61 4.59 7.86 4.18 2.47 0.55 23.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4523 0.4336 0.4166 0.3705 0.2913 0.254 0.2287 12.03%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.44 0.93 0.90 0.795 1.28 0.35 0.25 -
P/RPS 4.95 2.27 1.29 0.77 1.25 0.39 0.31 58.65%
P/EPS 15.51 21.96 7.46 3.85 11.67 5.39 17.36 -1.85%
EY 6.45 4.55 13.40 25.95 8.57 18.56 5.76 1.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.82 0.82 0.82 1.67 0.52 0.42 8.09%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 30/08/18 30/08/17 30/08/16 26/08/15 29/08/14 22/08/13 30/08/12 -
Price 0.425 0.865 0.86 0.58 1.05 0.36 0.27 -
P/RPS 4.78 2.11 1.23 0.56 1.03 0.40 0.34 55.32%
P/EPS 14.98 20.42 7.13 2.81 9.57 5.54 18.75 -3.67%
EY 6.68 4.90 14.03 35.57 10.45 18.05 5.33 3.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.76 0.79 0.60 1.37 0.54 0.45 6.04%

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