[MENANG] YoY Annualized 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- -23.86%
YoY- 77.51%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 106,446 87,566 87,198 47,798 164 42,244 92,572 2.35%
PBT 37,338 32,308 29,366 1,372 -16,082 1,486 3,748 46.66%
Tax -8,276 -8,434 -9,372 12,998 27,700 6,172 7,204 -
NP 29,062 23,874 19,994 14,370 11,618 7,658 10,952 17.65%
-
NP to SH 19,244 14,002 9,834 5,540 2,336 916 5,252 24.15%
-
Tax Rate 22.17% 26.10% 31.91% -947.38% - -415.34% -192.21% -
Total Cost 77,384 63,692 67,204 33,428 -11,454 34,586 81,620 -0.88%
-
Net Worth 393,034 365,941 336,559 325,356 320,981 317,322 306,826 4.21%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 393,034 365,941 336,559 325,356 320,981 317,322 306,826 4.21%
NOSH 517,151 508,252 480,799 480,799 480,799 480,792 267,107 11.63%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 27.30% 27.26% 22.93% 30.06% 7,084.15% 18.13% 11.83% -
ROE 4.90% 3.83% 2.92% 1.70% 0.73% 0.29% 1.71% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 20.58 17.23 18.14 9.94 0.03 8.79 34.66 -8.31%
EPS 3.72 2.76 2.04 1.14 0.48 0.20 1.96 11.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.72 0.70 0.6767 0.6676 0.66 1.1487 -6.64%
Adjusted Per Share Value based on latest NOSH - 480,799
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 15.35 12.63 12.58 6.89 0.02 6.09 13.35 2.35%
EPS 2.78 2.02 1.42 0.80 0.34 0.13 0.76 24.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5669 0.5279 0.4855 0.4693 0.463 0.4577 0.4426 4.20%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.70 0.475 0.54 0.555 0.32 0.37 0.875 -
P/RPS 3.40 2.76 2.98 5.58 938.15 4.21 2.52 5.11%
P/EPS 18.81 17.24 26.40 48.17 65.86 194.21 44.50 -13.36%
EY 5.32 5.80 3.79 2.08 1.52 0.51 2.25 15.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.66 0.77 0.82 0.48 0.56 0.76 3.23%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 05/02/24 13/02/23 21/02/22 26/02/21 26/02/20 26/02/19 27/02/18 -
Price 0.67 0.475 0.57 0.50 0.29 0.39 0.45 -
P/RPS 3.26 2.76 3.14 5.03 850.19 4.44 1.30 16.55%
P/EPS 18.01 17.24 27.87 43.39 59.69 204.70 22.89 -3.91%
EY 5.55 5.80 3.59 2.30 1.68 0.49 4.37 4.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.66 0.81 0.74 0.43 0.59 0.39 14.51%

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