[MENANG] YoY TTM Result on 30-Sep-2011 [#1]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- 44.49%
YoY- -45.31%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 280,440 268,282 235,633 49,818 8,580 22,674 15,553 55.99%
PBT 57,229 52,921 46,632 624 2,305 -16,635 -14,688 -
Tax -14,586 -16,207 -16,577 -7 852 0 0 -
NP 42,643 36,714 30,055 617 3,157 -16,635 -14,688 -
-
NP to SH 23,549 19,569 15,976 1,952 3,157 -16,635 -10,823 -
-
Tax Rate 25.49% 30.62% 35.55% 1.12% -36.96% - - -
Total Cost 237,797 231,568 205,578 49,201 5,423 39,309 30,241 37.30%
-
Net Worth 205,690 185,692 166,140 150,041 154,165 150,422 166,637 3.29%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 205,690 185,692 166,140 150,041 154,165 150,422 166,637 3.29%
NOSH 267,107 267,107 267,107 266,929 266,400 267,894 267,132 -0.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 15.21% 13.68% 12.76% 1.24% 36.79% -73.37% -94.44% -
ROE 11.45% 10.54% 9.62% 1.30% 2.05% -11.06% -6.49% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 105.39 100.44 88.22 18.66 3.22 8.46 5.82 56.09%
EPS 8.85 7.33 5.98 0.73 1.19 -6.21 -4.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.773 0.6952 0.622 0.5621 0.5787 0.5615 0.6238 3.35%
Adjusted Per Share Value based on latest NOSH - 266,929
30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 40.08 38.35 33.68 7.12 1.23 3.24 2.22 56.02%
EPS 3.37 2.80 2.28 0.28 0.45 -2.38 -1.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.294 0.2654 0.2375 0.2145 0.2204 0.215 0.2382 3.28%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 31/03/10 31/03/09 31/03/08 -
Price 0.93 0.48 0.31 0.20 0.27 0.17 0.23 -
P/RPS 0.88 0.48 0.35 1.07 8.38 2.01 3.95 -20.61%
P/EPS 10.51 6.55 5.18 27.35 22.78 -2.74 -5.68 -
EY 9.52 15.26 19.29 3.66 4.39 -36.53 -17.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.69 0.50 0.36 0.47 0.30 0.37 19.82%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 CAGR
Date 13/11/14 22/11/13 30/11/12 25/11/11 26/05/10 13/05/09 25/04/08 -
Price 0.895 0.655 0.34 0.20 0.23 0.25 0.25 -
P/RPS 0.85 0.65 0.39 1.07 7.14 2.95 4.29 -22.03%
P/EPS 10.11 8.94 5.68 27.35 19.41 -4.03 -6.17 -
EY 9.89 11.19 17.59 3.66 5.15 -24.84 -16.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.94 0.55 0.36 0.40 0.45 0.40 17.78%

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