[MENANG] YoY TTM Result on 30-Sep-2021 [#1]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 31.86%
YoY- 112.55%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 95,247 87,814 87,568 77,765 24,048 31,519 67,340 5.94%
PBT 43,897 34,426 31,065 20,953 -8,033 -4,783 28,742 7.30%
Tax -8,717 -4,554 -7,941 -3,825 18,147 15,257 -14,767 -8.40%
NP 35,180 29,872 23,124 17,128 10,114 10,474 13,975 16.61%
-
NP to SH 24,877 19,078 12,290 9,131 4,296 879 14,450 9.46%
-
Tax Rate 19.86% 13.23% 25.56% 18.26% - - 51.38% -
Total Cost 60,067 57,942 64,444 60,637 13,934 21,045 53,365 1.98%
-
Net Worth 449,359 386,212 364,501 333,001 323,626 317,327 317,322 5.96%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 311 - - - - - - -
Div Payout % 1.25% - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 449,359 386,212 364,501 333,001 323,626 317,327 317,322 5.96%
NOSH 680,847 514,949 506,252 480,799 480,799 480,799 480,792 5.96%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 36.94% 34.02% 26.41% 22.03% 42.06% 33.23% 20.75% -
ROE 5.54% 4.94% 3.37% 2.74% 1.33% 0.28% 4.55% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 13.99 17.05 17.30 16.17 5.00 6.56 14.01 -0.02%
EPS 3.65 3.70 2.43 1.90 0.89 0.18 3.01 3.26%
DPS 0.05 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.75 0.72 0.6926 0.6731 0.66 0.66 0.00%
Adjusted Per Share Value based on latest NOSH - 480,799
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 13.41 12.36 12.33 10.95 3.39 4.44 9.48 5.94%
EPS 3.50 2.69 1.73 1.29 0.60 0.12 2.03 9.49%
DPS 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6327 0.5438 0.5132 0.4689 0.4557 0.4468 0.4468 5.96%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.705 0.755 0.52 0.53 0.525 0.33 0.405 -
P/RPS 5.04 4.43 3.01 3.28 10.50 5.03 2.89 9.70%
P/EPS 19.29 20.38 21.42 27.91 58.76 180.50 13.48 6.14%
EY 5.18 4.91 4.67 3.58 1.70 0.55 7.42 -5.80%
DY 0.06 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.01 0.72 0.77 0.78 0.50 0.61 9.80%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 29/11/24 27/11/23 29/11/22 29/11/21 27/11/20 29/11/19 30/11/18 -
Price 0.615 0.74 0.46 0.615 0.615 0.345 0.40 -
P/RPS 4.40 4.34 2.66 3.80 12.30 5.26 2.86 7.43%
P/EPS 16.83 19.97 18.95 32.38 68.83 188.71 13.31 3.98%
EY 5.94 5.01 5.28 3.09 1.45 0.53 7.51 -3.82%
DY 0.07 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.99 0.64 0.89 0.91 0.52 0.61 7.27%

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