[MENANG] YoY Cumulative Quarter Result on 30-Jun-2013 [#4]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 22.99%
YoY- 352.4%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 CAGR
Revenue 186,134 276,622 272,800 238,197 214,411 40,136 14,653 47.84%
PBT 50,492 72,040 62,056 45,441 31,536 -832 2,698 56.92%
Tax -11,209 -5,486 -13,550 -13,326 -15,636 0 852 -
NP 39,283 66,554 48,506 32,115 15,900 -832 3,550 44.73%
-
NP to SH 32,224 55,111 29,305 17,354 3,836 475 3,550 40.39%
-
Tax Rate 22.20% 7.62% 21.84% 29.33% 49.58% - -31.58% -
Total Cost 146,851 210,068 224,294 206,082 198,511 40,968 11,103 48.76%
-
Net Worth 292,295 259,922 204,363 178,240 160,446 155,166 156,614 10.07%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 CAGR
Net Worth 292,295 259,922 204,363 178,240 160,446 155,166 156,614 10.07%
NOSH 267,107 267,134 267,107 267,107 266,388 263,888 267,169 -0.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 CAGR
NP Margin 21.10% 24.06% 17.78% 13.48% 7.42% -2.07% 24.23% -
ROE 11.02% 21.20% 14.34% 9.74% 2.39% 0.31% 2.27% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 CAGR
RPS 69.69 103.55 102.13 89.18 80.49 15.21 5.48 47.86%
EPS 12.06 20.63 10.97 6.50 1.44 0.18 1.33 40.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0943 0.973 0.7651 0.6673 0.6023 0.588 0.5862 10.07%
Adjusted Per Share Value based on latest NOSH - 267,107
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 CAGR
RPS 26.21 38.95 38.41 33.54 30.19 5.65 2.06 47.87%
EPS 4.54 7.76 4.13 2.44 0.54 0.07 0.50 40.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4116 0.366 0.2878 0.251 0.2259 0.2185 0.2205 10.07%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/12/10 31/12/09 -
Price 0.90 0.795 1.28 0.35 0.25 0.25 0.24 -
P/RPS 1.29 0.77 1.25 0.39 0.31 1.64 4.38 -17.14%
P/EPS 7.46 3.85 11.67 5.39 17.36 138.89 18.06 -12.71%
EY 13.40 25.95 8.57 18.56 5.76 0.72 5.54 14.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.82 1.67 0.52 0.42 0.43 0.41 11.25%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 CAGR
Date 30/08/16 26/08/15 29/08/14 22/08/13 30/08/12 28/02/11 25/02/10 -
Price 0.86 0.58 1.05 0.36 0.27 0.23 0.25 -
P/RPS 1.23 0.56 1.03 0.40 0.34 1.51 4.56 -18.25%
P/EPS 7.13 2.81 9.57 5.54 18.75 127.78 18.81 -13.86%
EY 14.03 35.57 10.45 18.05 5.33 0.78 5.31 16.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.60 1.37 0.54 0.45 0.39 0.43 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