[MENANG] QoQ Cumulative Quarter Result on 31-Dec-2021 [#2]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
21-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 52.28%
YoY- 77.51%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 21,606 87,803 65,107 43,599 21,841 88,283 66,281 -52.60%
PBT 8,068 30,483 23,120 14,683 7,486 23,362 15,758 -35.97%
Tax -2,150 -7,897 -5,742 -4,686 -2,106 -8,691 -5,443 -46.13%
NP 5,918 22,586 17,378 9,997 5,380 14,671 10,315 -30.93%
-
NP to SH 3,414 12,105 9,457 4,917 3,229 6,925 4,347 -14.86%
-
Tax Rate 26.65% 25.91% 24.84% 31.91% 28.13% 37.20% 34.54% -
Total Cost 15,688 65,217 47,729 33,602 16,461 73,612 55,966 -57.13%
-
Net Worth 364,501 354,376 341,373 336,559 333,001 329,539 326,943 7.51%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 364,501 354,376 341,373 336,559 333,001 329,539 326,943 7.51%
NOSH 506,252 506,252 487,676 480,799 480,799 480,799 480,799 3.49%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 27.39% 25.72% 26.69% 22.93% 24.63% 16.62% 15.56% -
ROE 0.94% 3.42% 2.77% 1.46% 0.97% 2.10% 1.33% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 4.27 17.34 13.35 9.07 4.54 18.36 13.79 -54.19%
EPS 0.67 2.50 1.93 1.02 0.67 1.44 0.90 -17.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.70 0.70 0.70 0.6926 0.6854 0.68 3.88%
Adjusted Per Share Value based on latest NOSH - 480,799
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 3.08 12.51 9.28 6.21 3.11 12.58 9.45 -52.60%
EPS 0.49 1.73 1.35 0.70 0.46 0.99 0.62 -14.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5195 0.5051 0.4866 0.4797 0.4746 0.4697 0.466 7.50%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.52 0.545 0.65 0.54 0.53 0.42 0.48 -
P/RPS 12.18 3.14 4.87 5.95 11.67 2.29 3.48 130.34%
P/EPS 77.11 22.79 33.52 52.80 78.92 29.16 53.09 28.22%
EY 1.30 4.39 2.98 1.89 1.27 3.43 1.88 -21.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.78 0.93 0.77 0.77 0.61 0.71 0.93%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 29/08/22 24/05/22 21/02/22 29/11/21 27/09/21 21/05/21 -
Price 0.46 0.55 0.535 0.57 0.615 0.53 0.00 -
P/RPS 10.78 3.17 4.01 6.29 13.54 2.89 0.00 -
P/EPS 68.21 23.00 27.59 55.74 91.57 36.80 0.00 -
EY 1.47 4.35 3.62 1.79 1.09 2.72 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.79 0.76 0.81 0.89 0.77 0.00 -

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