[MENANG] QoQ TTM 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- 31.86%
YoY- 112.55%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
TTM 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 87,109 87,595 77,765 67,895 57,900 35,916 81.77%
PBT 30,483 30,724 27,515 20,953 13,518 3,147 -4,261 -
Tax -7,897 -8,990 -10,032 -3,825 1,153 9,789 14,458 -
NP 22,586 21,734 17,483 17,128 14,671 12,936 10,197 70.16%
-
NP to SH 12,105 12,035 9,072 9,131 6,925 5,414 4,372 97.54%
-
Tax Rate 25.91% 29.26% 36.46% 18.26% -8.53% -311.06% - -
Total Cost 65,217 65,375 70,112 60,637 53,224 44,964 25,719 86.27%
-
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% 24.95% 19.96% 22.03% 21.61% 22.34% 28.39% -
ROE 3.42% 3.53% 2.70% 2.74% 2.10% 1.66% 1.34% -
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 17.86 18.22 16.17 14.12 12.04 7.47 75.58%
EPS 2.39 2.47 1.89 1.90 1.44 1.13 0.91 90.69%
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 12.36 12.27 12.33 10.95 9.56 8.15 5.06 81.67%
EPS 1.70 1.69 1.28 1.29 0.98 0.76 0.62 96.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.499 0.4807 0.4739 0.4689 0.464 0.4604 0.4581 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 3.64 2.96 3.28 2.97 3.99 7.43 -43.77%
P/EPS 22.79 26.34 28.62 27.91 29.16 42.63 61.03 -48.23%
EY 4.39 3.80 3.49 3.58 3.43 2.35 1.64 93.13%
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 0.48 0.50 -
P/RPS 3.17 3.00 3.13 3.80 3.75 3.99 6.69 -39.30%
P/EPS 23.00 21.68 30.21 32.38 36.80 42.63 54.99 -44.16%
EY 4.35 4.61 3.31 3.09 2.72 2.35 1.82 79.04%
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 0.71 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