[MENANG] QoQ Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -3.82%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 250,364 238,197 209,733 213,982 130,020 214,411 105,553 77.76%
PBT 62,628 45,441 44,885 45,098 32,700 31,536 -198 -
Tax -15,316 -13,326 -12,428 -11,398 -3,792 -15,636 -2,898 203.10%
NP 47,312 32,115 32,457 33,700 28,908 15,900 -3,097 -
-
NP to SH 29,832 17,354 18,813 20,164 20,964 3,836 -5,616 -
-
Tax Rate 24.46% 29.33% 27.69% 25.27% 11.60% 49.58% - -
Total Cost 203,052 206,082 177,276 180,282 101,112 198,511 108,651 51.66%
-
Net Worth 185,692 178,240 175,008 170,975 166,140 160,446 150,669 14.93%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 185,692 178,240 175,008 170,975 166,140 160,446 150,669 14.93%
NOSH 267,107 267,107 267,107 267,107 267,107 266,388 267,428 -0.07%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 18.90% 13.48% 15.48% 15.75% 22.23% 7.42% -2.93% -
ROE 16.07% 9.74% 10.75% 11.79% 12.62% 2.39% -3.73% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 93.73 89.18 78.52 80.11 48.68 80.49 39.47 77.90%
EPS 11.16 6.50 7.04 7.54 7.84 1.44 -2.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6952 0.6673 0.6552 0.6401 0.622 0.6023 0.5634 15.02%
Adjusted Per Share Value based on latest NOSH - 267,107
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 35.79 34.05 29.98 30.59 18.58 30.65 15.09 77.75%
EPS 4.26 2.48 2.69 2.88 3.00 0.55 -0.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2654 0.2548 0.2501 0.2444 0.2375 0.2293 0.2154 14.91%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.48 0.35 0.36 0.31 0.31 0.25 0.25 -
P/RPS 0.51 0.39 0.46 0.39 0.64 0.31 0.63 -13.12%
P/EPS 4.30 5.39 5.11 4.11 3.95 17.36 -11.90 -
EY 23.27 18.56 19.56 24.35 25.32 5.76 -8.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.52 0.55 0.48 0.50 0.42 0.44 34.94%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 22/11/13 22/08/13 07/05/13 26/02/13 30/11/12 30/08/12 29/05/12 -
Price 0.655 0.36 0.32 0.34 0.34 0.27 0.24 -
P/RPS 0.70 0.40 0.41 0.42 0.70 0.34 0.61 9.59%
P/EPS 5.86 5.54 4.54 4.50 4.33 18.75 -11.43 -
EY 17.05 18.05 22.01 22.20 23.08 5.33 -8.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.54 0.49 0.53 0.55 0.45 0.43 68.35%

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