[MENANG] QoQ Annualized Quarter Result on 30-Sep-2022 [#1]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- 12.81%
YoY- 5.73%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 88,520 87,938 87,566 86,424 87,803 86,809 87,198 1.01%
PBT 32,816 31,868 32,308 32,272 30,483 30,826 29,366 7.70%
Tax -4,665 -8,388 -8,434 -8,600 -7,897 -7,656 -9,372 -37.27%
NP 28,151 23,480 23,874 23,672 22,586 23,170 19,994 25.69%
-
NP to SH 17,277 13,706 14,002 13,656 12,105 12,609 9,834 45.74%
-
Tax Rate 14.22% 26.32% 26.10% 26.65% 25.91% 24.84% 31.91% -
Total Cost 60,369 64,458 63,692 62,752 65,217 63,638 67,204 -6.91%
-
Net Worth 378,072 371,900 365,941 364,501 354,376 341,373 336,559 8.08%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 378,072 371,900 365,941 364,501 354,376 341,373 336,559 8.08%
NOSH 510,909 509,452 508,252 506,252 506,252 487,676 480,799 4.14%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 31.80% 26.70% 27.26% 27.39% 25.72% 26.69% 22.93% -
ROE 4.57% 3.69% 3.83% 3.75% 3.42% 3.69% 2.92% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 17.33 17.26 17.23 17.07 17.34 17.80 18.14 -3.00%
EPS 3.40 2.69 2.76 2.68 2.50 2.57 2.04 40.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.73 0.72 0.72 0.70 0.70 0.70 3.78%
Adjusted Per Share Value based on latest NOSH - 506,252
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 12.62 12.53 12.48 12.32 12.51 12.37 12.43 1.01%
EPS 2.46 1.95 2.00 1.95 1.73 1.80 1.40 45.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5389 0.5301 0.5216 0.5195 0.5051 0.4866 0.4797 8.08%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.73 0.605 0.475 0.52 0.545 0.65 0.54 -
P/RPS 4.21 3.50 2.76 3.05 3.14 3.65 2.98 25.98%
P/EPS 21.59 22.49 17.24 19.28 22.79 25.14 26.40 -12.58%
EY 4.63 4.45 5.80 5.19 4.39 3.98 3.79 14.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.83 0.66 0.72 0.78 0.93 0.77 18.29%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 21/08/23 15/05/23 13/02/23 29/11/22 29/08/22 24/05/22 21/02/22 -
Price 0.84 0.965 0.475 0.46 0.55 0.535 0.57 -
P/RPS 4.85 5.59 2.76 2.69 3.17 3.01 3.14 33.72%
P/EPS 24.84 35.87 17.24 17.05 23.00 20.69 27.87 -7.40%
EY 4.03 2.79 5.80 5.86 4.35 4.83 3.59 8.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.32 0.66 0.64 0.79 0.76 0.81 25.66%

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