[MENANG] YoY TTM Result on 31-Dec-2013 [#2]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- -11.42%
YoY- -28.99%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
Revenue 150,348 266,739 243,716 260,551 310,118 13,462 9,722 52.30%
PBT 37,359 51,081 75,988 48,949 64,561 -10,480 3,314 45.08%
Tax -8,827 -7,671 -10,231 -15,066 -21,328 -7 852 -
NP 28,532 43,410 65,757 33,883 43,233 -10,487 4,166 34.38%
-
NP to SH 32,238 31,030 50,563 17,335 24,413 -10,500 4,166 36.93%
-
Tax Rate 23.63% 15.02% 13.46% 30.78% 33.04% - -25.71% -
Total Cost 121,816 223,329 177,959 226,668 266,885 23,949 5,556 60.69%
-
Net Worth 302,018 269,003 236,096 188,310 170,975 146,198 151,232 11.21%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
Net Worth 302,018 269,003 236,096 188,310 170,975 146,198 151,232 11.21%
NOSH 267,107 267,107 267,107 267,107 267,107 266,444 266,019 0.06%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
NP Margin 18.98% 16.27% 26.98% 13.00% 13.94% -77.90% 42.85% -
ROE 10.67% 11.54% 21.42% 9.21% 14.28% -7.18% 2.75% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
RPS 56.29 99.86 91.24 97.55 116.10 5.05 3.65 52.23%
EPS 12.07 11.62 18.93 6.49 9.14 -3.94 1.57 36.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1307 1.0071 0.8839 0.705 0.6401 0.5487 0.5685 11.14%
Adjusted Per Share Value based on latest NOSH - 267,107
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
RPS 21.49 38.13 34.84 37.24 44.33 1.92 1.39 52.29%
EPS 4.61 4.44 7.23 2.48 3.49 -1.50 0.60 36.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4317 0.3845 0.3375 0.2692 0.2444 0.209 0.2162 11.20%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/06/10 -
Price 0.80 0.75 0.65 0.64 0.31 0.23 0.23 -
P/RPS 1.42 0.75 0.71 0.66 0.27 4.55 6.29 -20.43%
P/EPS 6.63 6.46 3.43 9.86 3.39 -5.84 14.69 -11.50%
EY 15.09 15.49 29.12 10.14 29.48 -17.13 6.81 13.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.74 0.74 0.91 0.48 0.42 0.40 9.21%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
Date 27/02/17 18/02/16 26/02/15 25/02/14 26/02/13 29/02/12 26/08/10 -
Price 0.795 0.68 0.85 0.90 0.34 0.25 0.23 -
P/RPS 1.41 0.68 0.93 0.92 0.29 4.95 6.29 -20.52%
P/EPS 6.59 5.85 4.49 13.87 3.72 -6.34 14.69 -11.58%
EY 15.18 17.08 22.27 7.21 26.88 -15.76 6.81 13.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.68 0.96 1.28 0.53 0.46 0.40 8.97%

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