[MENANG] QoQ Annualized 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- -23.86%
YoY- 77.51%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 86,424 87,803 86,809 87,198 87,364 88,283 88,374 -1.47%
PBT 32,272 30,483 30,826 29,366 29,944 23,362 21,010 33.09%
Tax -8,600 -7,897 -7,656 -9,372 -8,424 -8,691 -7,257 11.97%
NP 23,672 22,586 23,170 19,994 21,520 14,671 13,753 43.57%
-
NP to SH 13,656 12,105 12,609 9,834 12,916 6,925 5,796 76.97%
-
Tax Rate 26.65% 25.91% 24.84% 31.91% 28.13% 37.20% 34.54% -
Total Cost 62,752 65,217 63,638 67,204 65,844 73,612 74,621 -10.89%
-
Net Worth 364,501 354,376 341,373 336,559 333,001 329,539 326,943 7.51%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 364,501 354,376 341,373 336,559 333,001 329,539 326,943 7.51%
NOSH 506,252 506,252 487,676 480,799 480,799 480,799 480,799 3.49%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 27.39% 25.72% 26.69% 22.93% 24.63% 16.62% 15.56% -
ROE 3.75% 3.42% 3.69% 2.92% 3.88% 2.10% 1.77% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 17.07 17.34 17.80 18.14 18.17 18.36 18.38 -4.80%
EPS 2.68 2.50 2.57 2.04 2.68 1.44 1.20 70.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.70 0.70 0.70 0.6926 0.6854 0.68 3.88%
Adjusted Per Share Value based on latest NOSH - 480,799
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 12.35 12.55 12.41 12.46 12.49 12.62 12.63 -1.48%
EPS 1.95 1.73 1.80 1.41 1.85 0.99 0.83 76.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.521 0.5065 0.4879 0.4811 0.476 0.471 0.4673 7.51%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.52 0.545 0.65 0.54 0.53 0.42 0.48 -
P/RPS 3.05 3.14 3.65 2.98 2.92 2.29 2.61 10.93%
P/EPS 19.28 22.79 25.14 26.40 19.73 29.16 39.82 -38.31%
EY 5.19 4.39 3.98 3.79 5.07 3.43 2.51 62.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.78 0.93 0.77 0.77 0.61 0.71 0.93%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 29/08/22 24/05/22 21/02/22 29/11/21 27/09/21 21/05/21 -
Price 0.46 0.55 0.535 0.57 0.615 0.53 0.00 -
P/RPS 2.69 3.17 3.01 3.14 3.38 2.89 0.00 -
P/EPS 17.05 23.00 20.69 27.87 22.89 36.80 0.00 -
EY 5.86 4.35 4.83 3.59 4.37 2.72 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.79 0.76 0.81 0.89 0.77 0.00 -

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