[MENANG] YoY Annualized Quarter Result on 31-Mar-2015 [#3]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 10.91%
YoY- 142.83%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 92,520 109,966 183,390 277,392 271,852 209,733 105,553 -2.17%
PBT 6,848 14,553 34,776 87,861 62,593 44,885 -198 -
Tax 7,506 -5,821 -10,290 -7,550 -15,556 -12,428 -2,898 -
NP 14,354 8,732 24,485 80,310 47,037 32,457 -3,097 -
-
NP to SH 7,136 12,928 14,034 69,477 28,612 18,813 -5,616 -
-
Tax Rate -109.61% 40.00% 29.59% 8.59% 24.85% 27.69% - -
Total Cost 78,165 101,234 158,905 197,081 224,814 177,276 108,651 -5.33%
-
Net Worth 309,533 302,579 270,470 256,877 199,715 175,008 150,669 12.74%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 309,533 302,579 270,470 256,877 199,715 175,008 150,669 12.74%
NOSH 480,789 267,107 267,157 267,107 267,107 267,107 267,428 10.26%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 15.52% 7.94% 13.35% 28.95% 17.30% 15.48% -2.93% -
ROE 2.31% 4.27% 5.19% 27.05% 14.33% 10.75% -3.73% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 19.24 41.17 68.65 103.85 101.78 78.52 39.47 -11.28%
EPS 1.48 4.84 5.25 26.01 10.71 7.04 -2.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6438 1.1328 1.0124 0.9617 0.7477 0.6552 0.5634 2.24%
Adjusted Per Share Value based on latest NOSH - 267,107
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 13.03 15.48 25.82 39.06 38.28 29.53 14.86 -2.16%
EPS 1.00 1.82 1.98 9.78 4.03 2.65 -0.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4358 0.426 0.3808 0.3617 0.2812 0.2464 0.2121 12.74%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.405 0.805 0.67 0.825 0.86 0.36 0.25 -
P/RPS 2.10 1.96 0.98 0.79 0.84 0.46 0.63 22.20%
P/EPS 27.29 16.63 12.75 3.17 8.03 5.11 -11.90 -
EY 3.66 6.01 7.84 31.53 12.46 19.56 -8.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.71 0.66 0.86 1.15 0.55 0.44 6.16%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/05/18 31/05/17 26/05/16 21/05/15 29/05/14 07/05/13 29/05/12 -
Price 0.415 0.965 0.825 0.88 1.06 0.32 0.24 -
P/RPS 2.16 2.34 1.20 0.85 1.04 0.41 0.61 23.44%
P/EPS 27.96 19.94 15.70 3.38 9.90 4.54 -11.43 -
EY 3.58 5.02 6.37 29.56 10.11 22.01 -8.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.85 0.81 0.92 1.42 0.49 0.43 6.84%

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