[MENANG] YoY Annualized Quarter Result on 31-Mar-2014 [#3]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 42.15%
YoY- 52.08%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/09/10 CAGR
Revenue 109,966 183,390 277,392 271,852 209,733 105,553 5,038 60.64%
PBT 14,553 34,776 87,861 62,593 44,885 -198 -11,174 -
Tax -5,821 -10,290 -7,550 -15,556 -12,428 -2,898 0 -
NP 8,732 24,485 80,310 47,037 32,457 -3,097 -11,174 -
-
NP to SH 12,928 14,034 69,477 28,612 18,813 -5,616 -11,174 -
-
Tax Rate 40.00% 29.59% 8.59% 24.85% 27.69% - - -
Total Cost 101,234 158,905 197,081 224,814 177,276 108,651 16,213 32.52%
-
Net Worth 302,579 270,470 256,877 199,715 175,008 150,669 148,082 11.61%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/09/10 CAGR
Net Worth 302,579 270,470 256,877 199,715 175,008 150,669 148,082 11.61%
NOSH 267,107 267,157 267,107 267,107 267,107 267,428 266,910 0.01%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/09/10 CAGR
NP Margin 7.94% 13.35% 28.95% 17.30% 15.48% -2.93% -221.78% -
ROE 4.27% 5.19% 27.05% 14.33% 10.75% -3.73% -7.55% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/09/10 CAGR
RPS 41.17 68.65 103.85 101.78 78.52 39.47 1.89 60.59%
EPS 4.84 5.25 26.01 10.71 7.04 -2.10 -4.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1328 1.0124 0.9617 0.7477 0.6552 0.5634 0.5548 11.60%
Adjusted Per Share Value based on latest NOSH - 267,107
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/09/10 CAGR
RPS 15.48 25.82 39.06 38.28 29.53 14.86 0.71 60.61%
EPS 1.82 1.98 9.78 4.03 2.65 -0.79 -1.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.426 0.3808 0.3617 0.2812 0.2464 0.2121 0.2085 11.61%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/09/10 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 30/09/10 -
Price 0.805 0.67 0.825 0.86 0.36 0.25 0.22 -
P/RPS 1.96 0.98 0.79 0.84 0.46 0.63 11.65 -23.96%
P/EPS 16.63 12.75 3.17 8.03 5.11 -11.90 -5.25 -
EY 6.01 7.84 31.53 12.46 19.56 -8.40 -19.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.66 0.86 1.15 0.55 0.44 0.40 9.22%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/09/10 CAGR
Date 31/05/17 26/05/16 21/05/15 29/05/14 07/05/13 29/05/12 16/11/10 -
Price 0.965 0.825 0.88 1.06 0.32 0.24 0.22 -
P/RPS 2.34 1.20 0.85 1.04 0.41 0.61 11.65 -21.86%
P/EPS 19.94 15.70 3.38 9.90 4.54 -11.43 -5.25 -
EY 5.02 6.37 29.56 10.11 22.01 -8.75 -19.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.81 0.92 1.42 0.49 0.43 0.40 12.28%

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