[MENANG] YoY Cumulative Quarter Result on 31-Dec-2018 [#2]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- -52.78%
YoY- -82.56%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
Cumulative Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 43,599 23,899 82 21,122 46,286 54,592 90,378 -11.43%
PBT 14,683 686 -8,041 743 1,874 9,567 22,701 -6.99%
Tax -4,686 6,499 13,850 3,086 3,602 -3,927 -6,309 -4.83%
NP 9,997 7,185 5,809 3,829 5,476 5,640 16,392 -7.90%
-
NP to SH 4,917 2,770 1,168 458 2,626 9,126 9,113 -9.76%
-
Tax Rate 31.91% -947.38% - -415.34% -192.21% 41.05% 27.79% -
Total Cost 33,602 16,714 -5,727 17,293 40,810 48,952 73,986 -12.31%
-
Net Worth 336,559 325,356 320,981 317,322 306,826 302,018 269,003 3.80%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 336,559 325,356 320,981 317,322 306,826 302,018 269,003 3.80%
NOSH 480,799 480,799 480,799 480,792 267,107 267,107 267,107 10.28%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 22.93% 30.06% 7,084.15% 18.13% 11.83% 10.33% 18.14% -
ROE 1.46% 0.85% 0.36% 0.14% 0.86% 3.02% 3.39% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 9.07 4.97 0.02 4.39 17.33 20.44 33.84 -19.68%
EPS 1.02 0.57 0.24 0.10 0.98 3.42 3.41 -18.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.6767 0.6676 0.66 1.1487 1.1307 1.0071 -5.87%
Adjusted Per Share Value based on latest NOSH - 480,792
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 6.23 3.42 0.01 3.02 6.62 7.80 12.92 -11.43%
EPS 0.70 0.40 0.17 0.07 0.38 1.30 1.30 -9.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4811 0.465 0.4588 0.4536 0.4386 0.4317 0.3845 3.80%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.54 0.555 0.32 0.37 0.875 0.80 0.75 -
P/RPS 5.95 11.17 1,876.29 8.42 5.05 3.91 2.22 17.84%
P/EPS 52.80 96.33 131.73 388.41 89.00 23.42 21.98 15.71%
EY 1.89 1.04 0.76 0.26 1.12 4.27 4.55 -13.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.82 0.48 0.56 0.76 0.71 0.74 0.66%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 21/02/22 26/02/21 26/02/20 26/02/19 27/02/18 27/02/17 18/02/16 -
Price 0.57 0.50 0.29 0.39 0.45 0.795 0.68 -
P/RPS 6.29 10.06 1,700.39 8.88 2.60 3.89 2.01 20.92%
P/EPS 55.74 86.79 119.38 409.41 45.77 23.27 19.93 18.67%
EY 1.79 1.15 0.84 0.24 2.18 4.30 5.02 -15.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.74 0.43 0.59 0.39 0.70 0.68 2.95%

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