[MENANG] QoQ Cumulative 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- -53.37%
YoY- 215.64%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
Cumulative 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 65,107 43,599 21,841 88,283 66,281 23,899 138.66%
PBT 30,483 23,120 14,683 7,486 23,362 15,758 686 1163.30%
Tax -7,897 -5,742 -4,686 -2,106 -8,691 -5,443 6,499 -
NP 22,586 17,378 9,997 5,380 14,671 10,315 7,185 115.04%
-
NP to SH 12,105 9,457 4,917 3,229 6,925 4,347 2,770 168.01%
-
Tax Rate 25.91% 24.84% 31.91% 28.13% 37.20% 34.54% -947.38% -
Total Cost 65,217 47,729 33,602 16,461 73,612 55,966 16,714 148.46%
-
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% 2.77% 1.46% 0.97% 2.10% 1.33% 0.85% -
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 13.35 9.07 4.54 18.36 13.79 4.97 130.56%
EPS 2.50 1.93 1.02 0.67 1.44 0.90 0.57 168.67%
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 12.55 9.31 6.23 3.12 12.62 9.47 3.42 138.47%
EPS 1.73 1.35 0.70 0.46 0.99 0.62 0.40 166.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5065 0.4879 0.4811 0.476 0.471 0.4673 0.465 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 4.87 5.95 11.67 2.29 3.48 11.17 -57.18%
P/EPS 22.79 33.52 52.80 78.92 29.16 53.09 96.33 -61.84%
EY 4.39 2.98 1.89 1.27 3.43 1.88 1.04 161.87%
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 4.01 6.29 13.54 2.89 0.00 10.06 -53.79%
P/EPS 23.00 27.59 55.74 91.57 36.80 0.00 86.79 -58.84%
EY 4.35 3.62 1.79 1.09 2.72 0.00 1.15 143.36%
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