[MENANG] YoY Annualized Quarter Result on 31-Dec-2013 [#2]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- -32.53%
YoY- -0.18%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
Revenue 109,184 180,756 200,522 258,690 213,982 0 5,666 57.53%
PBT 19,134 45,402 79,978 52,116 45,098 0 -9,474 -
Tax -7,854 -12,618 -8,244 -15,778 -11,398 0 0 -
NP 11,280 32,784 71,734 36,338 33,700 0 -9,474 -
-
NP to SH 18,252 18,226 62,642 20,128 20,164 0 -9,474 -
-
Tax Rate 41.05% 27.79% 10.31% 30.27% 25.27% - - -
Total Cost 97,904 147,972 128,788 222,352 180,282 0 15,140 33.20%
-
Net Worth 302,018 269,003 236,096 188,199 170,975 160,904 152,146 11.10%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
Net Worth 302,018 269,003 236,096 188,199 170,975 160,904 152,146 11.10%
NOSH 267,107 267,107 267,107 266,949 267,107 267,150 267,627 -0.02%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
NP Margin 10.33% 18.14% 35.77% 14.05% 15.75% 0.00% -167.21% -
ROE 6.04% 6.78% 26.53% 10.70% 11.79% 0.00% -6.23% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
RPS 40.88 67.67 75.07 96.91 80.11 0.00 2.12 57.55%
EPS 6.84 6.82 23.46 7.54 7.54 0.00 -3.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1307 1.0071 0.8839 0.705 0.6401 0.6023 0.5685 11.14%
Adjusted Per Share Value based on latest NOSH - 267,107
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
RPS 15.65 25.91 28.74 37.08 30.67 0.00 0.81 57.60%
EPS 2.62 2.61 8.98 2.88 2.89 0.00 -1.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4329 0.3856 0.3384 0.2697 0.2451 0.2306 0.2181 11.10%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/06/10 -
Price 0.80 0.75 0.65 0.64 0.31 0.23 0.23 -
P/RPS 1.96 1.11 0.87 0.66 0.39 0.00 10.86 -23.12%
P/EPS 11.71 10.99 2.77 8.49 4.11 0.00 -6.50 -
EY 8.54 9.10 36.08 11.78 24.35 0.00 -15.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.74 0.74 0.91 0.48 0.38 0.40 9.21%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
Date 27/02/17 18/02/16 26/02/15 25/02/14 26/02/13 29/02/12 26/08/10 -
Price 0.795 0.68 0.85 0.90 0.34 0.25 0.23 -
P/RPS 1.94 1.00 1.13 0.93 0.42 0.00 10.86 -23.24%
P/EPS 11.63 9.97 3.62 11.94 4.50 0.00 -6.50 -
EY 8.60 10.03 27.59 8.38 22.20 0.00 -15.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.68 0.96 1.28 0.53 0.42 0.40 8.97%

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