[MENANG] YoY TTM Result on 30-Sep-2012 [#1]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 107.7%
YoY- 718.44%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 CAGR
Revenue 247,645 280,440 268,282 235,633 49,818 8,580 22,674 44.42%
PBT 67,049 57,229 52,921 46,632 624 2,305 -16,635 -
Tax -3,350 -14,586 -16,207 -16,577 -7 852 0 -
NP 63,699 42,643 36,714 30,055 617 3,157 -16,635 -
-
NP to SH 55,640 23,549 19,569 15,976 1,952 3,157 -16,635 -
-
Tax Rate 5.00% 25.49% 30.62% 35.55% 1.12% -36.96% - -
Total Cost 183,946 237,797 231,568 205,578 49,201 5,423 39,309 26.77%
-
Net Worth 263,247 205,690 185,692 166,140 150,041 154,165 150,422 8.98%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 CAGR
Net Worth 263,247 205,690 185,692 166,140 150,041 154,165 150,422 8.98%
NOSH 267,107 267,107 267,107 267,107 266,929 266,400 267,894 -0.04%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 CAGR
NP Margin 25.72% 15.21% 13.68% 12.76% 1.24% 36.79% -73.37% -
ROE 21.14% 11.45% 10.54% 9.62% 1.30% 2.05% -11.06% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 CAGR
RPS 92.97 105.39 100.44 88.22 18.66 3.22 8.46 44.56%
EPS 20.89 8.85 7.33 5.98 0.73 1.19 -6.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9883 0.773 0.6952 0.622 0.5621 0.5787 0.5615 9.08%
Adjusted Per Share Value based on latest NOSH - 267,107
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 CAGR
RPS 35.40 40.08 38.35 33.68 7.12 1.23 3.24 44.43%
EPS 7.95 3.37 2.80 2.28 0.28 0.45 -2.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3763 0.294 0.2654 0.2375 0.2145 0.2204 0.215 8.98%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 31/03/10 31/03/09 -
Price 0.60 0.93 0.48 0.31 0.20 0.27 0.17 -
P/RPS 0.65 0.88 0.48 0.35 1.07 8.38 2.01 -15.93%
P/EPS 2.87 10.51 6.55 5.18 27.35 22.78 -2.74 -
EY 34.81 9.52 15.26 19.29 3.66 4.39 -36.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 1.20 0.69 0.50 0.36 0.47 0.30 11.52%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 CAGR
Date 27/11/15 13/11/14 22/11/13 30/11/12 25/11/11 26/05/10 13/05/09 -
Price 0.78 0.895 0.655 0.34 0.20 0.23 0.25 -
P/RPS 0.84 0.85 0.65 0.39 1.07 7.14 2.95 -17.56%
P/EPS 3.73 10.11 8.94 5.68 27.35 19.41 -4.03 -
EY 26.78 9.89 11.19 17.59 3.66 5.15 -24.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.16 0.94 0.55 0.36 0.40 0.45 9.03%

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