[MENANG] QoQ TTM Result on 31-Dec-2023 [#2]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
05-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
31-Dec-2023 [#2]
Profit Trend
QoQ- 4.3%
YoY- 40.24%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
TTM 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 96,823 97,960 87,814 88,520 88,650 87,987 5.77%
PBT 44,686 39,599 35,331 34,426 32,816 31,264 31,954 25.07%
Tax -8,525 -4,678 -4,586 -4,554 -4,665 -8,446 -7,428 9.62%
NP 36,161 34,921 30,745 29,872 28,151 22,818 24,526 29.57%
-
NP to SH 26,075 23,937 19,898 19,078 17,277 12,928 14,189 50.08%
-
Tax Rate 19.08% 11.81% 12.98% 13.23% 14.22% 27.02% 23.25% -
Total Cost 59,549 61,902 67,215 57,942 60,369 65,832 63,461 -4.15%
-
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 311 311 - - - - - -
Div Payout % 1.19% 1.30% - - - - - -
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% 36.07% 31.39% 34.02% 31.80% 25.74% 27.87% -
ROE 6.49% 6.00% 5.06% 4.94% 4.57% 3.48% 3.88% -
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 18.67 18.94 17.05 17.33 17.40 17.31 2.98%
EPS 4.93 4.62 3.85 3.70 3.38 2.54 2.79 46.21%
DPS 0.06 0.06 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 - 517,151
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 13.64 13.80 13.96 12.52 12.62 12.64 12.54 5.77%
EPS 3.72 3.41 2.84 2.72 2.46 1.84 2.02 50.29%
DPS 0.04 0.04 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.573 0.569 0.5602 0.5505 0.5389 0.5301 0.5216 6.47%
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 3.37 3.70 4.43 4.21 3.48 2.74 34.24%
P/EPS 15.62 13.65 18.19 20.38 21.59 23.84 17.01 -5.52%
EY 6.40 7.33 5.50 4.91 4.63 4.19 5.88 5.81%
DY 0.08 0.10 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 4.28 3.54 4.34 4.85 5.55 2.74 18.64%
P/EPS 12.98 17.33 17.41 19.97 24.84 38.03 17.01 -16.50%
EY 7.70 5.77 5.74 5.01 4.03 2.63 5.88 19.71%
DY 0.09 0.07 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