[MENANG] YoY Annualized Quarter Result on 31-Mar-2022 [#3]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
24-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- 28.22%
YoY- 117.55%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 87,938 86,809 88,374 122 42,185 92,520 109,966 -3.65%
PBT 31,868 30,826 21,010 -13,628 2,996 6,848 14,553 13.94%
Tax -8,388 -7,656 -7,257 21,894 2,770 7,506 -5,821 6.27%
NP 23,480 23,170 13,753 8,266 5,766 14,354 8,732 17.91%
-
NP to SH 13,706 12,609 5,796 2,270 232 7,136 12,928 0.97%
-
Tax Rate 26.32% 24.84% 34.54% - -92.46% -109.61% 40.00% -
Total Cost 64,458 63,638 74,621 -8,144 36,418 78,165 101,234 -7.24%
-
Net Worth 371,900 341,373 326,943 321,510 317,322 309,533 302,579 3.49%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 371,900 341,373 326,943 321,510 317,322 309,533 302,579 3.49%
NOSH 509,452 487,676 480,799 480,799 480,792 480,789 267,107 11.35%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 26.70% 26.69% 15.56% 6,739.17% 13.67% 15.52% 7.94% -
ROE 3.69% 3.69% 1.77% 0.71% 0.07% 2.31% 4.27% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 17.26 17.80 18.38 0.03 8.77 19.24 41.17 -13.48%
EPS 2.69 2.57 1.20 0.47 0.05 1.48 4.84 -9.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.70 0.68 0.6687 0.66 0.6438 1.1328 -7.05%
Adjusted Per Share Value based on latest NOSH - 487,676
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 16.80 16.58 16.88 0.02 8.06 17.67 21.01 -3.65%
EPS 2.62 2.41 1.11 0.43 0.04 1.36 2.47 0.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7104 0.6521 0.6246 0.6142 0.6062 0.5913 0.578 3.49%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.605 0.65 0.48 0.24 0.375 0.405 0.805 -
P/RPS 3.50 3.65 2.61 940.70 4.27 2.10 1.96 10.14%
P/EPS 22.49 25.14 39.82 50.82 777.14 27.29 16.63 5.15%
EY 4.45 3.98 2.51 1.97 0.13 3.66 6.01 -4.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.93 0.71 0.36 0.57 0.63 0.71 2.63%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 15/05/23 24/05/22 21/05/21 29/06/20 29/05/19 28/05/18 31/05/17 -
Price 0.965 0.535 0.00 0.335 0.325 0.415 0.965 -
P/RPS 5.59 3.01 0.00 1,313.06 3.70 2.16 2.34 15.61%
P/EPS 35.87 20.69 0.00 70.93 673.52 27.96 19.94 10.27%
EY 2.79 4.83 0.00 1.41 0.15 3.58 5.02 -9.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 0.76 0.00 0.50 0.49 0.64 0.85 7.60%

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