[MENANG] QoQ Annualized 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- 4.62%
YoY- 155.26%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 87,198 87,364 88,283 88,374 47,798 47,884 48,397 47.90%
PBT 29,366 29,944 23,362 21,010 1,372 204 -3,664 -
Tax -9,372 -8,424 -8,691 -7,257 12,998 11,488 12,484 -
NP 19,994 21,520 14,671 13,753 14,370 11,692 8,820 72.30%
-
NP to SH 9,834 12,916 6,925 5,796 5,540 4,092 2,770 132.18%
-
Tax Rate 31.91% 28.13% 37.20% 34.54% -947.38% -5,631.37% - -
Total Cost 67,204 65,844 73,612 74,621 33,428 36,192 39,577 42.19%
-
Net Worth 336,559 333,001 329,539 326,943 325,356 323,626 322,616 2.85%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 336,559 333,001 329,539 326,943 325,356 323,626 322,616 2.85%
NOSH 480,799 480,799 480,799 480,799 480,799 480,799 480,799 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 22.93% 24.63% 16.62% 15.56% 30.06% 24.42% 18.22% -
ROE 2.92% 3.88% 2.10% 1.77% 1.70% 1.26% 0.86% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 18.14 18.17 18.36 18.38 9.94 9.96 10.07 47.89%
EPS 2.04 2.68 1.44 1.20 1.14 0.84 0.58 130.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.6926 0.6854 0.68 0.6767 0.6731 0.671 2.85%
Adjusted Per Share Value based on latest NOSH - 480,799
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 12.50 12.52 12.65 12.67 6.85 6.86 6.94 47.87%
EPS 1.41 1.85 0.99 0.83 0.79 0.59 0.40 131.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4824 0.4773 0.4723 0.4686 0.4663 0.4639 0.4624 2.85%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.54 0.53 0.42 0.48 0.555 0.525 0.355 -
P/RPS 2.98 2.92 2.29 2.61 5.58 5.27 3.53 -10.64%
P/EPS 26.40 19.73 29.16 39.82 48.17 61.69 61.62 -43.08%
EY 3.79 5.07 3.43 2.51 2.08 1.62 1.62 75.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.77 0.61 0.71 0.82 0.78 0.53 28.18%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 21/02/22 29/11/21 27/09/21 21/05/21 26/02/21 27/11/20 28/08/20 -
Price 0.57 0.615 0.53 0.00 0.50 0.615 0.495 -
P/RPS 3.14 3.38 2.89 0.00 5.03 6.18 4.92 -25.81%
P/EPS 27.87 22.89 36.80 0.00 43.39 72.26 85.92 -52.69%
EY 3.59 4.37 2.72 0.00 2.30 1.38 1.16 111.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.89 0.77 0.00 0.74 0.91 0.74 6.19%

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