[MENANG] YoY TTM Result on 31-Mar-2014 [#3]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 42.49%
YoY- 0.85%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/09/10 CAGR
Revenue 131,067 206,120 276,956 284,785 248,563 124,026 10,038 48.44%
PBT 35,327 28,553 81,011 58,719 65,429 2,286 2,717 48.34%
Tax -7,857 -7,540 -7,543 -15,672 -21,575 -3,382 852 -
NP 27,470 21,013 73,468 43,047 43,854 -1,096 3,569 36.85%
-
NP to SH 31,396 11,654 59,958 24,701 24,494 -4,046 3,569 39.69%
-
Tax Rate 22.24% 26.41% 9.31% 26.69% 32.97% 147.94% -31.36% -
Total Cost 103,597 185,107 203,488 241,738 204,709 125,122 6,469 53.17%
-
Net Worth 302,579 270,419 256,877 199,715 175,008 150,214 148,653 11.54%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/09/10 CAGR
Net Worth 302,579 270,419 256,877 199,715 175,008 150,214 148,653 11.54%
NOSH 267,107 267,107 267,107 267,107 267,107 266,621 267,941 -0.04%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/09/10 CAGR
NP Margin 20.96% 10.19% 26.53% 15.12% 17.64% -0.88% 35.55% -
ROE 10.38% 4.31% 23.34% 12.37% 14.00% -2.69% 2.40% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/09/10 CAGR
RPS 49.07 77.17 103.69 106.62 93.06 46.52 3.75 48.49%
EPS 11.75 4.36 22.45 9.25 9.17 -1.52 1.33 39.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1328 1.0124 0.9617 0.7477 0.6552 0.5634 0.5548 11.60%
Adjusted Per Share Value based on latest NOSH - 267,107
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/09/10 CAGR
RPS 18.68 29.38 39.48 40.59 35.43 17.68 1.43 48.45%
EPS 4.47 1.66 8.55 3.52 3.49 -0.58 0.51 39.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4313 0.3854 0.3661 0.2847 0.2494 0.2141 0.2119 11.54%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/09/10 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 30/09/10 -
Price 0.805 0.67 0.825 0.86 0.36 0.25 0.22 -
P/RPS 1.64 0.87 0.80 0.81 0.39 0.54 5.87 -17.80%
P/EPS 6.85 15.36 3.68 9.30 3.93 -16.47 16.52 -12.65%
EY 14.60 6.51 27.21 10.75 25.47 -6.07 6.05 14.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.66 0.86 1.15 0.55 0.44 0.40 9.22%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/09/10 CAGR
Date 31/05/17 26/05/16 21/05/15 29/05/14 07/05/13 29/05/12 16/11/10 -
Price 0.965 0.825 0.88 1.06 0.32 0.24 0.22 -
P/RPS 1.97 1.07 0.85 0.99 0.34 0.52 5.87 -15.45%
P/EPS 8.21 18.91 3.92 11.46 3.49 -15.82 16.52 -10.19%
EY 12.18 5.29 25.51 8.72 28.66 -6.32 6.05 11.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.81 0.92 1.42 0.49 0.43 0.40 12.28%

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