[MENANG] QoQ TTM Result on 31-Mar-2015 [#3]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 18.58%
YoY- 142.74%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 266,739 247,645 276,623 276,956 243,716 280,440 272,799 -1.48%
PBT 51,081 67,049 68,372 81,011 75,988 57,229 62,055 -12.13%
Tax -7,671 -3,350 -5,483 -7,543 -10,231 -14,586 -13,549 -31.49%
NP 43,410 63,699 62,889 73,468 65,757 42,643 48,506 -7.11%
-
NP to SH 31,030 55,640 53,241 59,958 50,563 23,549 29,304 3.87%
-
Tax Rate 15.02% 5.00% 8.02% 9.31% 13.46% 25.49% 21.83% -
Total Cost 223,329 183,946 213,734 203,488 177,959 237,797 224,293 -0.28%
-
Net Worth 269,003 263,247 259,900 256,877 236,096 205,690 204,208 20.10%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 269,003 263,247 259,900 256,877 236,096 205,690 204,208 20.10%
NOSH 267,107 267,107 267,107 267,107 267,107 267,107 267,107 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 16.27% 25.72% 22.73% 26.53% 26.98% 15.21% 17.78% -
ROE 11.54% 21.14% 20.49% 23.34% 21.42% 11.45% 14.35% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 99.86 92.97 102.82 103.69 91.24 105.39 102.21 -1.53%
EPS 11.62 20.89 19.79 22.45 18.93 8.85 10.98 3.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0071 0.9883 0.966 0.9617 0.8839 0.773 0.7651 20.04%
Adjusted Per Share Value based on latest NOSH - 267,107
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 38.13 35.40 39.54 39.59 34.84 40.08 38.99 -1.47%
EPS 4.44 7.95 7.61 8.57 7.23 3.37 4.19 3.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3845 0.3763 0.3715 0.3672 0.3375 0.294 0.2919 20.10%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.75 0.60 0.795 0.825 0.65 0.93 1.28 -
P/RPS 0.75 0.65 0.77 0.80 0.71 0.88 1.25 -28.79%
P/EPS 6.46 2.87 4.02 3.68 3.43 10.51 11.66 -32.47%
EY 15.49 34.81 24.89 27.21 29.12 9.52 8.58 48.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.61 0.82 0.86 0.74 1.20 1.67 -41.79%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 18/02/16 27/11/15 26/08/15 21/05/15 26/02/15 13/11/14 29/08/14 -
Price 0.68 0.78 0.58 0.88 0.85 0.895 1.05 -
P/RPS 0.68 0.84 0.56 0.85 0.93 0.85 1.03 -24.12%
P/EPS 5.85 3.73 2.93 3.92 4.49 10.11 9.56 -27.85%
EY 17.08 26.78 34.12 25.51 22.27 9.89 10.46 38.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.79 0.60 0.92 0.96 1.16 1.37 -37.23%

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