[MENANG] QoQ Annualized Quarter Result on 30-Sep-2023 [#1]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
27-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
30-Sep-2023 [#1]
Profit Trend
QoQ- 20.74%
YoY- 52.75%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 95,710 99,009 106,446 83,600 88,520 87,938 87,566 6.11%
PBT 44,686 40,912 37,338 38,712 32,816 31,868 32,308 24.16%
Tax -8,525 -8,405 -8,276 -8,156 -4,665 -8,388 -8,434 0.71%
NP 36,161 32,506 29,062 30,556 28,151 23,480 23,874 31.92%
-
NP to SH 26,075 22,586 19,244 20,860 17,277 13,706 14,002 51.42%
-
Tax Rate 19.08% 20.54% 22.17% 21.07% 14.22% 26.32% 26.10% -
Total Cost 59,549 66,502 77,384 53,044 60,369 64,458 63,692 -4.38%
-
Net Worth 402,001 399,217 393,034 386,212 378,072 371,900 365,941 6.47%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - 414 - - - - - -
Div Payout % - 1.84% - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 402,001 399,217 393,034 386,212 378,072 371,900 365,941 6.47%
NOSH 566,345 522,153 517,151 514,949 510,909 509,452 508,252 7.48%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 37.78% 32.83% 27.30% 36.55% 31.80% 26.70% 27.26% -
ROE 6.49% 5.66% 4.90% 5.40% 4.57% 3.69% 3.83% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 18.09 19.10 20.58 16.23 17.33 17.26 17.23 3.30%
EPS 5.02 4.37 3.72 4.04 3.40 2.69 2.76 49.05%
DPS 0.00 0.08 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.77 0.76 0.75 0.74 0.73 0.72 3.67%
Adjusted Per Share Value based on latest NOSH - 514,949
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 13.68 14.15 15.21 11.95 12.65 12.57 12.52 6.09%
EPS 3.73 3.23 2.75 2.98 2.47 1.96 2.00 51.57%
DPS 0.00 0.06 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5746 0.5706 0.5618 0.552 0.5404 0.5316 0.5231 6.46%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.77 0.63 0.70 0.755 0.73 0.605 0.475 -
P/RPS 4.26 3.30 3.40 4.65 4.21 3.50 2.76 33.59%
P/EPS 15.62 14.46 18.81 18.64 21.59 22.49 17.24 -6.37%
EY 6.40 6.92 5.32 5.37 4.63 4.45 5.80 6.78%
DY 0.00 0.13 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.82 0.92 1.01 0.99 0.83 0.66 32.83%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 26/08/24 20/05/24 05/02/24 27/11/23 21/08/23 15/05/23 13/02/23 -
Price 0.64 0.80 0.67 0.74 0.84 0.965 0.475 -
P/RPS 3.54 4.19 3.26 4.56 4.85 5.59 2.76 18.06%
P/EPS 12.98 18.36 18.01 18.27 24.84 35.87 17.24 -17.25%
EY 7.70 5.45 5.55 5.47 4.03 2.79 5.80 20.81%
DY 0.00 0.10 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.04 0.88 0.99 1.14 1.32 0.66 17.45%

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