[MENANG] YoY TTM Result on 30-Sep-2013 [#1]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
22-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 12.78%
YoY- 22.49%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 CAGR
Revenue 169,314 247,645 280,440 268,282 235,633 49,818 8,580 58.14%
PBT 45,086 67,049 57,229 52,921 46,632 624 2,305 57.92%
Tax -10,704 -3,350 -14,586 -16,207 -16,577 -7 852 -
NP 34,382 63,699 42,643 36,714 30,055 617 3,157 44.33%
-
NP to SH 28,738 55,640 23,549 19,569 15,976 1,952 3,157 40.41%
-
Tax Rate 23.74% 5.00% 25.49% 30.62% 35.55% 1.12% -36.96% -
Total Cost 134,932 183,946 237,797 231,568 205,578 49,201 5,423 63.87%
-
Net Worth 293,497 263,247 205,690 185,692 166,140 150,041 154,165 10.40%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 CAGR
Net Worth 293,497 263,247 205,690 185,692 166,140 150,041 154,165 10.40%
NOSH 267,107 267,107 267,107 267,107 267,107 266,929 266,400 0.04%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 CAGR
NP Margin 20.31% 25.72% 15.21% 13.68% 12.76% 1.24% 36.79% -
ROE 9.79% 21.14% 11.45% 10.54% 9.62% 1.30% 2.05% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 CAGR
RPS 63.39 92.97 105.39 100.44 88.22 18.66 3.22 58.08%
EPS 10.76 20.89 8.85 7.33 5.98 0.73 1.19 40.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0988 0.9883 0.773 0.6952 0.622 0.5621 0.5787 10.35%
Adjusted Per Share Value based on latest NOSH - 267,107
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 CAGR
RPS 24.13 35.30 39.97 38.24 33.59 7.10 1.22 58.19%
EPS 4.10 7.93 3.36 2.79 2.28 0.28 0.45 40.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4183 0.3752 0.2932 0.2647 0.2368 0.2139 0.2197 10.40%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 31/03/10 -
Price 0.895 0.60 0.93 0.48 0.31 0.20 0.27 -
P/RPS 1.41 0.65 0.88 0.48 0.35 1.07 8.38 -23.95%
P/EPS 8.32 2.87 10.51 6.55 5.18 27.35 22.78 -14.34%
EY 12.02 34.81 9.52 15.26 19.29 3.66 4.39 16.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.61 1.20 0.69 0.50 0.36 0.47 8.72%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 CAGR
Date 30/11/16 27/11/15 13/11/14 22/11/13 30/11/12 25/11/11 26/05/10 -
Price 0.76 0.78 0.895 0.655 0.34 0.20 0.23 -
P/RPS 1.20 0.84 0.85 0.65 0.39 1.07 7.14 -23.97%
P/EPS 7.06 3.73 10.11 8.94 5.68 27.35 19.41 -14.39%
EY 14.16 26.78 9.89 11.19 17.59 3.66 5.15 16.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.79 1.16 0.94 0.55 0.36 0.40 8.74%

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