[MENANG] YoY 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
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 CAGR
Revenue 180,756 200,522 258,690 213,982 0 5,666 15,530 45.81%
PBT 45,402 79,978 52,116 45,098 0 -9,474 -13,604 -
Tax -12,618 -8,244 -15,778 -11,398 0 0 0 -
NP 32,784 71,734 36,338 33,700 0 -9,474 -13,604 -
-
NP to SH 18,226 62,642 20,128 20,164 0 -9,474 -13,604 -
-
Tax Rate 27.79% 10.31% 30.27% 25.27% - - - -
Total Cost 147,972 128,788 222,352 180,282 0 15,140 29,134 28.37%
-
Net Worth 269,003 236,096 188,199 170,975 160,904 152,146 146,016 9.84%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 CAGR
Net Worth 269,003 236,096 188,199 170,975 160,904 152,146 146,016 9.84%
NOSH 267,107 267,107 266,949 267,107 267,150 267,627 266,745 0.02%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 CAGR
NP Margin 18.14% 35.77% 14.05% 15.75% 0.00% -167.21% -87.60% -
ROE 6.78% 26.53% 10.70% 11.79% 0.00% -6.23% -9.32% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 CAGR
RPS 67.67 75.07 96.91 80.11 0.00 2.12 5.82 45.79%
EPS 6.82 23.46 7.54 7.54 0.00 -3.54 -5.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0071 0.8839 0.705 0.6401 0.6023 0.5685 0.5474 9.82%
Adjusted Per Share Value based on latest NOSH - 267,107
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 CAGR
RPS 25.84 28.66 36.98 30.59 0.00 0.81 2.22 45.82%
EPS 2.61 8.95 2.88 2.88 0.00 -1.35 -1.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3845 0.3375 0.269 0.2444 0.23 0.2175 0.2087 9.84%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/06/10 30/06/09 -
Price 0.75 0.65 0.64 0.31 0.23 0.23 0.23 -
P/RPS 1.11 0.87 0.66 0.39 0.00 10.86 3.95 -17.72%
P/EPS 10.99 2.77 8.49 4.11 0.00 -6.50 -4.51 -
EY 9.10 36.08 11.78 24.35 0.00 -15.39 -22.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.74 0.91 0.48 0.38 0.40 0.42 9.09%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 CAGR
Date 18/02/16 26/02/15 25/02/14 26/02/13 29/02/12 26/08/10 25/08/09 -
Price 0.68 0.85 0.90 0.34 0.25 0.23 0.20 -
P/RPS 1.00 1.13 0.93 0.42 0.00 10.86 3.44 -17.29%
P/EPS 9.97 3.62 11.94 4.50 0.00 -6.50 -3.92 -
EY 10.03 27.59 8.38 22.20 0.00 -15.39 -25.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.96 1.28 0.53 0.42 0.40 0.37 9.80%

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