[MENANG] YoY Cumulative Quarter Result on 30-Jun-2012 [#4]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 158.55%
YoY- 199.35%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 CAGR
Revenue 276,622 272,800 238,197 214,411 40,136 14,653 17,139 53.41%
PBT 72,040 62,056 45,441 31,536 -832 2,698 -17,213 -
Tax -5,486 -13,550 -13,326 -15,636 0 852 0 -
NP 66,554 48,506 32,115 15,900 -832 3,550 -17,213 -
-
NP to SH 55,111 29,305 17,354 3,836 475 3,550 -17,213 -
-
Tax Rate 7.62% 21.84% 29.33% 49.58% - -31.58% - -
Total Cost 210,068 224,294 206,082 198,511 40,968 11,103 34,352 32.13%
-
Net Worth 259,922 204,363 178,240 160,446 155,166 156,614 153,135 8.48%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 259,922 204,363 178,240 160,446 155,166 156,614 153,135 8.48%
NOSH 267,134 267,107 267,107 266,388 263,888 267,169 267,298 -0.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 24.06% 17.78% 13.48% 7.42% -2.07% 24.23% -100.43% -
ROE 21.20% 14.34% 9.74% 2.39% 0.31% 2.27% -11.24% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 CAGR
RPS 103.55 102.13 89.18 80.49 15.21 5.48 6.41 53.43%
EPS 20.63 10.97 6.50 1.44 0.18 1.33 -6.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.973 0.7651 0.6673 0.6023 0.588 0.5862 0.5729 8.49%
Adjusted Per Share Value based on latest NOSH - 266,992
30/06/15 30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 CAGR
RPS 38.95 38.41 33.54 30.19 5.65 2.06 2.41 53.44%
EPS 7.76 4.13 2.44 0.54 0.07 0.50 -2.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.366 0.2878 0.251 0.2259 0.2185 0.2205 0.2156 8.48%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/12/10 31/12/09 31/12/08 -
Price 0.795 1.28 0.35 0.25 0.25 0.24 0.18 -
P/RPS 0.77 1.25 0.39 0.31 1.64 4.38 2.81 -18.06%
P/EPS 3.85 11.67 5.39 17.36 138.89 18.06 -2.80 -
EY 25.95 8.57 18.56 5.76 0.72 5.54 -35.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.67 0.52 0.42 0.43 0.41 0.31 16.14%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 CAGR
Date 26/08/15 29/08/14 22/08/13 30/08/12 28/02/11 25/02/10 26/02/09 -
Price 0.58 1.05 0.36 0.27 0.23 0.25 0.17 -
P/RPS 0.56 1.03 0.40 0.34 1.51 4.56 2.65 -21.27%
P/EPS 2.81 9.57 5.54 18.75 127.78 18.81 -2.64 -
EY 35.57 10.45 18.05 5.33 0.78 5.31 -37.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 1.37 0.54 0.45 0.39 0.43 0.30 11.25%

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