[MENANG] YoY Annualized Quarter Result on 30-Sep-2020 [#1]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- 47.73%
YoY- 303.38%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 83,600 86,424 87,364 47,884 88 42,468 93,272 -1.80%
PBT 38,712 32,272 29,944 204 -19,616 7,408 6,376 35.04%
Tax -8,156 -8,600 -8,424 11,488 26,136 940 -3,360 15.92%
NP 30,556 23,672 21,520 11,692 6,520 8,348 3,016 47.07%
-
NP to SH 20,860 13,656 12,916 4,092 -2,012 3,880 648 78.30%
-
Tax Rate 21.07% 26.65% 28.13% -5,631.37% - -12.69% 52.70% -
Total Cost 53,044 62,752 65,844 36,192 -6,432 34,120 90,256 -8.47%
-
Net Worth 386,212 364,501 333,001 323,626 317,327 317,322 304,368 4.04%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 386,212 364,501 333,001 323,626 317,327 317,322 304,368 4.04%
NOSH 514,949 506,252 480,799 480,799 480,799 480,792 267,107 11.55%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 36.55% 27.39% 24.63% 24.42% 7,409.09% 19.66% 3.23% -
ROE 5.40% 3.75% 3.88% 1.26% -0.63% 1.22% 0.21% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 16.23 17.07 18.17 9.96 0.02 8.83 34.92 -11.98%
EPS 4.04 2.68 2.68 0.84 -0.40 0.80 0.24 60.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.72 0.6926 0.6731 0.66 0.66 1.1395 -6.73%
Adjusted Per Share Value based on latest NOSH - 480,799
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 11.95 12.35 12.49 6.84 0.01 6.07 13.33 -1.80%
EPS 2.98 1.95 1.85 0.58 -0.29 0.55 0.09 79.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.552 0.521 0.476 0.4626 0.4536 0.4536 0.4351 4.04%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.755 0.52 0.53 0.525 0.33 0.405 0.91 -
P/RPS 4.65 3.05 2.92 5.27 1,803.00 4.59 2.61 10.09%
P/EPS 18.64 19.28 19.73 61.69 -78.86 50.19 375.10 -39.35%
EY 5.37 5.19 5.07 1.62 -1.27 1.99 0.27 64.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.72 0.77 0.78 0.50 0.61 0.80 3.95%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 27/11/23 29/11/22 29/11/21 27/11/20 29/11/19 30/11/18 30/11/17 -
Price 0.74 0.46 0.615 0.615 0.345 0.40 0.865 -
P/RPS 4.56 2.69 3.38 6.18 1,884.95 4.53 2.48 10.67%
P/EPS 18.27 17.05 22.89 72.26 -82.44 49.57 356.56 -39.04%
EY 5.47 5.86 4.37 1.38 -1.21 2.02 0.28 64.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.64 0.89 0.91 0.52 0.61 0.76 4.50%

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