[MENANG] YoY TTM Result on 31-Dec-2020 [#2]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 1.77%
YoY- 42.78%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 97,960 87,987 87,595 35,916 21,074 54,877 101,263 -0.55%
PBT 35,331 31,954 27,515 -4,261 -6,811 27,353 1,365 71.94%
Tax -4,586 -7,428 -10,032 14,458 19,722 -16,358 5,966 -
NP 30,745 24,526 17,483 10,197 12,911 10,995 7,331 26.97%
-
NP to SH 19,898 14,189 9,072 4,372 3,062 11,474 4,813 26.67%
-
Tax Rate 12.98% 23.25% 36.46% - - 59.80% -437.07% -
Total Cost 67,215 63,461 70,112 25,719 8,163 43,882 93,932 -5.42%
-
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 31.39% 27.87% 19.96% 28.39% 61.27% 20.04% 7.24% -
ROE 5.06% 3.88% 2.70% 1.34% 0.95% 3.62% 1.57% -
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 18.94 17.31 18.22 7.47 4.38 11.41 37.91 -10.91%
EPS 3.85 2.79 1.89 0.91 0.64 2.39 1.80 13.50%
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 14.00 12.58 12.52 5.13 3.01 7.84 14.47 -0.54%
EPS 2.84 2.03 1.30 0.62 0.44 1.64 0.69 26.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5618 0.5231 0.4811 0.465 0.4588 0.4536 0.4386 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 3.70 2.74 2.96 7.43 7.30 3.24 2.31 8.16%
P/EPS 18.19 17.01 28.62 61.03 50.25 15.50 48.56 -15.09%
EY 5.50 5.88 3.49 1.64 1.99 6.45 2.06 17.77%
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 3.54 2.74 3.13 6.69 6.62 3.42 1.19 19.91%
P/EPS 17.41 17.01 30.21 54.99 45.54 16.34 24.97 -5.83%
EY 5.74 5.88 3.31 1.82 2.20 6.12 4.00 6.20%
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