[MENANG] QoQ 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
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 238,196 248,563 310,118 235,633 204,129 124,026 13,462 580.21%
PBT 45,439 65,429 64,561 46,632 35,413 2,286 -10,480 -
Tax -13,326 -21,575 -21,328 -16,577 -15,636 -3,382 -7 15331.20%
NP 32,113 43,854 43,233 30,055 19,777 -1,096 -10,487 -
-
NP to SH 17,352 24,494 24,413 15,976 7,692 -4,046 -10,500 -
-
Tax Rate 29.33% 32.97% 33.04% 35.55% 44.15% 147.94% - -
Total Cost 206,083 204,709 266,885 205,578 184,352 125,122 23,949 320.47%
-
Net Worth 178,240 175,008 170,975 166,140 160,809 150,214 146,198 14.13%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 178,240 175,008 170,975 166,140 160,809 150,214 146,198 14.13%
NOSH 267,107 267,107 267,107 267,107 266,992 266,621 266,444 0.16%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 13.48% 17.64% 13.94% 12.76% 9.69% -0.88% -77.90% -
ROE 9.74% 14.00% 14.28% 9.62% 4.78% -2.69% -7.18% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 89.18 93.06 116.10 88.22 76.46 46.52 5.05 579.32%
EPS 6.50 9.17 9.14 5.98 2.88 -1.52 -3.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6673 0.6552 0.6401 0.622 0.6023 0.5634 0.5487 13.94%
Adjusted Per Share Value based on latest NOSH - 267,107
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 33.95 35.43 44.20 33.59 29.09 17.68 1.92 579.91%
EPS 2.47 3.49 3.48 2.28 1.10 -0.58 -1.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.254 0.2494 0.2437 0.2368 0.2292 0.2141 0.2084 14.11%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.35 0.36 0.31 0.31 0.25 0.25 0.23 -
P/RPS 0.39 0.39 0.27 0.35 0.33 0.54 4.55 -80.58%
P/EPS 5.39 3.93 3.39 5.18 8.68 -16.47 -5.84 -
EY 18.56 25.47 29.48 19.29 11.52 -6.07 -17.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.55 0.48 0.50 0.42 0.44 0.42 15.31%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 22/08/13 07/05/13 26/02/13 30/11/12 30/08/12 29/05/12 29/02/12 -
Price 0.36 0.32 0.34 0.34 0.27 0.24 0.25 -
P/RPS 0.40 0.34 0.29 0.39 0.35 0.52 4.95 -81.33%
P/EPS 5.54 3.49 3.72 5.68 9.37 -15.82 -6.34 -
EY 18.05 28.66 26.88 17.59 10.67 -6.32 -15.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.49 0.53 0.55 0.45 0.43 0.46 11.29%

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