[MENANG] QoQ Annualized Quarter Result on 30-Sep-2021 [#1]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 86.51%
YoY- 215.64%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 87,803 86,809 87,198 87,364 88,283 88,374 47,798 50.15%
PBT 30,483 30,826 29,366 29,944 23,362 21,010 1,372 694.82%
Tax -7,897 -7,656 -9,372 -8,424 -8,691 -7,257 12,998 -
NP 22,586 23,170 19,994 21,520 14,671 13,753 14,370 35.29%
-
NP to SH 12,105 12,609 9,834 12,916 6,925 5,796 5,540 68.62%
-
Tax Rate 25.91% 24.84% 31.91% 28.13% 37.20% 34.54% -947.38% -
Total Cost 65,217 63,638 67,204 65,844 73,612 74,621 33,428 56.32%
-
Net Worth 354,376 341,373 336,559 333,001 329,539 326,943 325,356 5.87%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 354,376 341,373 336,559 333,001 329,539 326,943 325,356 5.87%
NOSH 506,252 487,676 480,799 480,799 480,799 480,799 480,799 3.50%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 25.72% 26.69% 22.93% 24.63% 16.62% 15.56% 30.06% -
ROE 3.42% 3.69% 2.92% 3.88% 2.10% 1.77% 1.70% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 17.34 17.80 18.14 18.17 18.36 18.38 9.94 45.06%
EPS 2.50 2.57 2.04 2.68 1.44 1.20 1.14 69.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.70 0.70 0.6926 0.6854 0.68 0.6767 2.28%
Adjusted Per Share Value based on latest NOSH - 480,799
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 16.71 16.52 16.60 16.63 16.81 16.82 9.10 50.12%
EPS 2.30 2.40 1.87 2.46 1.32 1.10 1.05 68.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6746 0.6498 0.6407 0.6339 0.6273 0.6224 0.6193 5.88%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.545 0.65 0.54 0.53 0.42 0.48 0.555 -
P/RPS 3.14 3.65 2.98 2.92 2.29 2.61 5.58 -31.91%
P/EPS 22.79 25.14 26.40 19.73 29.16 39.82 48.17 -39.36%
EY 4.39 3.98 3.79 5.07 3.43 2.51 2.08 64.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.93 0.77 0.77 0.61 0.71 0.82 -3.28%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 29/08/22 24/05/22 21/02/22 29/11/21 27/09/21 21/05/21 26/02/21 -
Price 0.55 0.535 0.57 0.615 0.53 0.00 0.50 -
P/RPS 3.17 3.01 3.14 3.38 2.89 0.00 5.03 -26.55%
P/EPS 23.00 20.69 27.87 22.89 36.80 0.00 43.39 -34.57%
EY 4.35 4.83 3.59 4.37 2.72 0.00 2.30 53.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.76 0.81 0.89 0.77 0.00 0.74 4.46%

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