[MENANG] QoQ Annualized Quarter Result on 31-Dec-2022 [#2]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
13-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- 2.53%
YoY- 42.38%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 83,600 88,520 87,938 87,566 86,424 87,803 86,809 -2.47%
PBT 38,712 32,816 31,868 32,308 32,272 30,483 30,826 16.38%
Tax -8,156 -4,665 -8,388 -8,434 -8,600 -7,897 -7,656 4.30%
NP 30,556 28,151 23,480 23,874 23,672 22,586 23,170 20.23%
-
NP to SH 20,860 17,277 13,706 14,002 13,656 12,105 12,609 39.83%
-
Tax Rate 21.07% 14.22% 26.32% 26.10% 26.65% 25.91% 24.84% -
Total Cost 53,044 60,369 64,458 63,692 62,752 65,217 63,638 -11.42%
-
Net Worth 386,212 378,072 371,900 365,941 364,501 354,376 341,373 8.56%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 386,212 378,072 371,900 365,941 364,501 354,376 341,373 8.56%
NOSH 514,949 510,909 509,452 508,252 506,252 506,252 487,676 3.69%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 36.55% 31.80% 26.70% 27.26% 27.39% 25.72% 26.69% -
ROE 5.40% 4.57% 3.69% 3.83% 3.75% 3.42% 3.69% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 16.23 17.33 17.26 17.23 17.07 17.34 17.80 -5.96%
EPS 4.04 3.40 2.69 2.76 2.68 2.50 2.57 35.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.74 0.73 0.72 0.72 0.70 0.70 4.70%
Adjusted Per Share Value based on latest NOSH - 508,252
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 11.95 12.65 12.57 12.52 12.35 12.55 12.41 -2.48%
EPS 2.98 2.47 1.96 2.00 1.95 1.73 1.80 39.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.552 0.5404 0.5316 0.5231 0.521 0.5065 0.4879 8.56%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.755 0.73 0.605 0.475 0.52 0.545 0.65 -
P/RPS 4.65 4.21 3.50 2.76 3.05 3.14 3.65 17.50%
P/EPS 18.64 21.59 22.49 17.24 19.28 22.79 25.14 -18.06%
EY 5.37 4.63 4.45 5.80 5.19 4.39 3.98 22.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.99 0.83 0.66 0.72 0.78 0.93 5.65%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 27/11/23 21/08/23 15/05/23 13/02/23 29/11/22 29/08/22 24/05/22 -
Price 0.74 0.84 0.965 0.475 0.46 0.55 0.535 -
P/RPS 4.56 4.85 5.59 2.76 2.69 3.17 3.01 31.87%
P/EPS 18.27 24.84 35.87 17.24 17.05 23.00 20.69 -7.95%
EY 5.47 4.03 2.79 5.80 5.86 4.35 4.83 8.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.14 1.32 0.66 0.64 0.79 0.76 19.25%

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