[MENANG] YoY Cumulative 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- 52.28%
YoY- 77.51%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 53,223 43,783 43,599 23,899 82 21,122 46,286 2.35%
PBT 18,669 16,154 14,683 686 -8,041 743 1,874 46.66%
Tax -4,138 -4,217 -4,686 6,499 13,850 3,086 3,602 -
NP 14,531 11,937 9,997 7,185 5,809 3,829 5,476 17.65%
-
NP to SH 9,622 7,001 4,917 2,770 1,168 458 2,626 24.15%
-
Tax Rate 22.17% 26.10% 31.91% -947.38% - -415.34% -192.21% -
Total Cost 38,692 31,846 33,602 16,714 -5,727 17,293 40,810 -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 2.45% 1.91% 1.46% 0.85% 0.36% 0.14% 0.86% -
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 10.29 8.61 9.07 4.97 0.02 4.39 17.33 -8.31%
EPS 1.86 1.38 1.02 0.57 0.24 0.10 0.98 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 7.59 6.24 6.21 3.41 0.01 3.01 6.60 2.35%
EPS 1.37 1.00 0.70 0.39 0.17 0.07 0.37 24.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5602 0.5216 0.4797 0.4637 0.4575 0.4523 0.4373 4.21%
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 6.80 5.51 5.95 11.17 1,876.29 8.42 5.05 5.08%
P/EPS 37.62 34.48 52.80 96.33 131.73 388.41 89.00 -13.36%
EY 2.66 2.90 1.89 1.04 0.76 0.26 1.12 15.50%
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 6.51 5.51 6.29 10.06 1,700.39 8.88 2.60 16.52%
P/EPS 36.01 34.48 55.74 86.79 119.38 409.41 45.77 -3.91%
EY 2.78 2.90 1.79 1.15 0.84 0.24 2.18 4.13%
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