[MENANG] YoY TTM 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- 290.11%
YoY- 469.36%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 CAGR
Revenue 276,623 272,799 238,196 204,129 40,135 14,653 17,140 53.41%
PBT 68,372 62,055 45,439 35,413 -834 1,249 -17,214 -
Tax -5,483 -13,549 -13,326 -15,636 0 852 0 -
NP 62,889 48,506 32,113 19,777 -834 2,101 -17,214 -
-
NP to SH 53,241 29,304 17,352 7,692 473 2,101 -17,214 -
-
Tax Rate 8.02% 21.83% 29.33% 44.15% - -68.21% - -
Total Cost 213,734 224,293 206,083 184,352 40,969 12,552 34,354 32.48%
-
Net Worth 259,900 204,208 178,240 160,809 156,829 138,304 152,826 8.51%
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 259,900 204,208 178,240 160,809 156,829 138,304 152,826 8.51%
NOSH 267,107 267,107 267,107 266,992 266,716 266,739 266,760 0.02%
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 22.73% 17.78% 13.48% 9.69% -2.08% 14.34% -100.43% -
ROE 20.49% 14.35% 9.74% 4.78% 0.30% 1.52% -11.26% -
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 102.82 102.21 89.18 76.46 15.05 5.49 6.43 53.19%
EPS 19.79 10.98 6.50 2.88 0.18 0.79 -6.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.966 0.7651 0.6673 0.6023 0.588 0.5185 0.5729 8.37%
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 28.74 5.65 2.06 2.41 53.44%
EPS 7.50 4.13 2.44 1.08 0.07 0.30 -2.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.366 0.2875 0.251 0.2264 0.2208 0.1947 0.2152 8.51%
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 0.33 1.66 4.37 2.80 -18.01%
P/EPS 4.02 11.66 5.39 8.68 140.97 30.47 -2.79 -
EY 24.89 8.58 18.56 11.52 0.71 3.28 -35.85 -
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 0.46 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 0.35 1.53 4.55 2.65 -21.27%
P/EPS 2.93 9.56 5.54 9.37 129.69 31.74 -2.63 -
EY 34.12 10.46 18.05 10.67 0.77 3.15 -37.96 -
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 0.48 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