[MENANG] YoY Quarter Result on 31-Mar-2021 [#3]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
21-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- -9.73%
YoY- 194.77%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 21,034 22,171 21,508 21,994 10 10,517 23,104 -1.55%
PBT 12,015 7,747 8,437 5,228 -2,180 1,504 3,262 24.24%
Tax -2,166 -2,074 -1,056 -2,098 2,571 -1,008 2,028 -
NP 9,849 5,673 7,381 3,130 391 496 5,290 10.90%
-
NP to SH 7,318 3,279 4,540 1,577 535 -284 2,726 17.87%
-
Tax Rate 18.03% 26.77% 12.52% 40.13% - 67.02% -62.17% -
Total Cost 11,185 16,498 14,127 18,864 -381 10,021 17,814 -7.45%
-
Net Worth 399,217 371,900 341,373 326,943 321,510 317,322 309,533 4.32%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 311 - - - - - - -
Div Payout % 4.25% - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 399,217 371,900 341,373 326,943 321,510 317,322 309,533 4.32%
NOSH 522,153 509,452 487,676 480,799 480,799 480,792 480,789 1.38%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 46.82% 25.59% 34.32% 14.23% 3,910.00% 4.72% 22.90% -
ROE 1.83% 0.88% 1.33% 0.48% 0.17% -0.09% 0.88% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 4.06 4.35 4.41 4.57 0.00 2.19 4.81 -2.78%
EPS 1.41 0.64 0.93 0.33 0.11 -0.06 0.57 16.27%
DPS 0.06 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.73 0.70 0.68 0.6687 0.66 0.6438 3.02%
Adjusted Per Share Value based on latest NOSH - 480,799
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 3.01 3.17 3.07 3.14 0.00 1.50 3.30 -1.51%
EPS 1.05 0.47 0.65 0.23 0.08 -0.04 0.39 17.92%
DPS 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5706 0.5316 0.4879 0.4673 0.4596 0.4536 0.4424 4.32%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.63 0.605 0.65 0.48 0.24 0.375 0.405 -
P/RPS 15.53 13.90 14.74 10.49 11,539.19 17.14 8.43 10.70%
P/EPS 44.63 94.00 69.82 146.34 215.69 -634.85 71.43 -7.53%
EY 2.24 1.06 1.43 0.68 0.46 -0.16 1.40 8.14%
DY 0.10 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.83 0.93 0.71 0.36 0.57 0.63 4.48%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 20/05/24 15/05/23 24/05/22 21/05/21 29/06/20 29/05/19 28/05/18 -
Price 0.80 0.965 0.535 0.00 0.335 0.325 0.415 -
P/RPS 19.72 22.17 12.13 0.00 16,106.78 14.86 8.64 14.73%
P/EPS 56.68 149.93 57.47 0.00 301.06 -550.20 73.19 -4.16%
EY 1.76 0.67 1.74 0.00 0.33 -0.18 1.37 4.25%
DY 0.07 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.32 0.76 0.00 0.50 0.49 0.64 8.42%

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