[MENANG] YoY Quarter Result on 31-Dec-2023 [#2]

Announcement Date
05-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
31-Dec-2023 [#2]
Profit Trend
QoQ- -15.49%
YoY- 22.86%
Quarter Report
View:
Show?
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 32,323 22,177 21,758 11,928 60 10,505 22,968 5.85%
PBT 8,991 8,086 7,197 635 -3,137 -1,109 280 78.23%
Tax -2,099 -2,067 -2,580 3,627 7,316 2,851 4,442 -
NP 6,892 6,019 4,617 4,262 4,179 1,742 4,722 6.50%
-
NP to SH 4,407 3,587 1,688 1,747 1,671 -512 2,464 10.17%
-
Tax Rate 23.35% 25.56% 35.85% -571.18% - - -1,586.43% -
Total Cost 25,431 16,158 17,141 7,666 -4,119 8,763 18,246 5.68%
-
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 21.32% 27.14% 21.22% 35.73% 6,965.00% 16.58% 20.56% -
ROE 1.12% 0.98% 0.50% 0.54% 0.52% -0.16% 0.80% -
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 6.25 4.36 4.53 2.48 0.01 2.18 8.60 -5.17%
EPS 0.85 0.71 0.35 0.36 0.34 -0.11 0.92 -1.30%
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 - 517,151
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 6.24 4.28 4.20 2.30 0.01 2.03 4.43 5.87%
EPS 0.85 0.69 0.33 0.34 0.32 -0.10 0.48 9.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7585 0.7062 0.6495 0.6279 0.6195 0.6124 0.5922 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 11.20 10.89 11.93 22.37 2,564.26 16.93 10.18 1.60%
P/EPS 82.14 67.30 153.81 152.74 92.07 -347.45 94.85 -2.36%
EY 1.22 1.49 0.65 0.65 1.09 -0.29 1.05 2.53%
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 10.72 10.89 12.60 20.15 2,323.86 17.85 5.23 12.70%
P/EPS 78.62 67.30 162.36 137.61 83.44 -366.23 48.78 8.27%
EY 1.27 1.49 0.62 0.73 1.20 -0.27 2.05 -7.66%
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