[MENANG] YoY Cumulative Quarter Result on 31-Dec-2013 [#2]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 34.94%
YoY- -0.18%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
Revenue 54,592 90,378 100,261 129,345 106,991 0 2,833 57.53%
PBT 9,567 22,701 39,989 26,058 22,549 0 -4,737 -
Tax -3,927 -6,309 -4,122 -7,889 -5,699 0 0 -
NP 5,640 16,392 35,867 18,169 16,850 0 -4,737 -
-
NP to SH 9,126 9,113 31,321 10,064 10,082 0 -4,737 -
-
Tax Rate 41.05% 27.79% 10.31% 30.27% 25.27% - - -
Total Cost 48,952 73,986 64,394 111,176 90,141 0 7,570 33.20%
-
Net Worth 302,018 269,003 236,096 188,199 170,975 160,904 152,146 11.10%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
Net Worth 302,018 269,003 236,096 188,199 170,975 160,904 152,146 11.10%
NOSH 267,107 267,107 267,107 266,949 267,107 267,150 267,627 -0.02%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
NP Margin 10.33% 18.14% 35.77% 14.05% 15.75% 0.00% -167.21% -
ROE 3.02% 3.39% 13.27% 5.35% 5.90% 0.00% -3.11% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
RPS 20.44 33.84 37.54 48.45 40.06 0.00 1.06 57.55%
EPS 3.42 3.41 11.73 3.77 3.77 0.00 -1.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1307 1.0071 0.8839 0.705 0.6401 0.6023 0.5685 11.14%
Adjusted Per Share Value based on latest NOSH - 267,107
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
RPS 7.78 12.88 14.29 18.44 15.25 0.00 0.40 57.76%
EPS 1.30 1.30 4.46 1.43 1.44 0.00 -0.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4305 0.3834 0.3365 0.2682 0.2437 0.2293 0.2169 11.10%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/06/10 -
Price 0.80 0.75 0.65 0.64 0.31 0.23 0.23 -
P/RPS 3.91 2.22 1.73 1.32 0.77 0.00 21.73 -23.16%
P/EPS 23.42 21.98 5.54 16.98 8.21 0.00 -12.99 -
EY 4.27 4.55 18.04 5.89 12.18 0.00 -7.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.74 0.74 0.91 0.48 0.38 0.40 9.21%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
Date 27/02/17 18/02/16 26/02/15 25/02/14 26/02/13 29/02/12 26/08/10 -
Price 0.795 0.68 0.85 0.90 0.34 0.25 0.23 -
P/RPS 3.89 2.01 2.26 1.86 0.85 0.00 21.73 -23.22%
P/EPS 23.27 19.93 7.25 23.87 9.01 0.00 -12.99 -
EY 4.30 5.02 13.80 4.19 11.10 0.00 -7.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.68 0.96 1.28 0.53 0.42 0.40 8.97%

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