[MENANG] YoY TTM Result on 30-Jun-2013 [#4]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- -29.16%
YoY- 125.59%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 CAGR
Revenue 186,134 276,623 272,799 238,196 204,129 40,135 14,653 47.84%
PBT 50,492 68,372 62,055 45,439 35,413 -834 1,249 76.65%
Tax -11,209 -5,483 -13,549 -13,326 -15,636 0 852 -
NP 39,283 62,889 48,506 32,113 19,777 -834 2,101 56.89%
-
NP to SH 32,224 53,241 29,304 17,352 7,692 473 2,101 52.18%
-
Tax Rate 22.20% 8.02% 21.83% 29.33% 44.15% - -68.21% -
Total Cost 146,851 213,734 224,293 206,083 184,352 40,969 12,552 45.98%
-
Net Worth 292,883 259,900 204,208 178,240 160,809 156,829 138,304 12.23%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 CAGR
Net Worth 292,883 259,900 204,208 178,240 160,809 156,829 138,304 12.23%
NOSH 267,107 267,107 267,107 267,107 266,992 266,716 266,739 0.02%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 CAGR
NP Margin 21.10% 22.73% 17.78% 13.48% 9.69% -2.08% 14.34% -
ROE 11.00% 20.49% 14.35% 9.74% 4.78% 0.30% 1.52% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 CAGR
RPS 69.69 102.82 102.21 89.18 76.46 15.05 5.49 47.82%
EPS 12.06 19.79 10.98 6.50 2.88 0.18 0.79 52.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0965 0.966 0.7651 0.6673 0.6023 0.588 0.5185 12.20%
Adjusted Per Share Value based on latest NOSH - 267,107
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 CAGR
RPS 34.35 51.05 50.35 43.96 37.67 7.41 2.70 47.87%
EPS 5.95 9.83 5.41 3.20 1.42 0.09 0.39 52.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5405 0.4797 0.3769 0.329 0.2968 0.2894 0.2553 12.22%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/12/10 31/12/09 -
Price 0.90 0.795 1.28 0.35 0.25 0.25 0.24 -
P/RPS 1.29 0.77 1.25 0.39 0.33 1.66 4.37 -17.11%
P/EPS 7.46 4.02 11.66 5.39 8.68 140.97 30.47 -19.46%
EY 13.40 24.89 8.58 18.56 11.52 0.71 3.28 24.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.82 1.67 0.52 0.42 0.43 0.46 9.29%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 CAGR
Date 30/08/16 26/08/15 29/08/14 22/08/13 30/08/12 28/02/11 25/02/10 -
Price 0.86 0.58 1.05 0.36 0.27 0.23 0.25 -
P/RPS 1.23 0.56 1.03 0.40 0.35 1.53 4.55 -18.22%
P/EPS 7.13 2.93 9.56 5.54 9.37 129.69 31.74 -20.52%
EY 14.03 34.12 10.46 18.05 10.67 0.77 3.15 25.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.60 1.37 0.54 0.45 0.39 0.48 7.75%

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