[MENANG] QoQ Annualized Quarter Result on 31-Mar-2023 [#3]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
15-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Mar-2023 [#3]
Profit Trend
QoQ- -2.11%
YoY- 8.7%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 106,446 83,600 88,520 87,938 87,566 86,424 87,803 13.65%
PBT 37,338 38,712 32,816 31,868 32,308 32,272 30,483 14.43%
Tax -8,276 -8,156 -4,665 -8,388 -8,434 -8,600 -7,897 3.16%
NP 29,062 30,556 28,151 23,480 23,874 23,672 22,586 18.24%
-
NP to SH 19,244 20,860 17,277 13,706 14,002 13,656 12,105 36.09%
-
Tax Rate 22.17% 21.07% 14.22% 26.32% 26.10% 26.65% 25.91% -
Total Cost 77,384 53,044 60,369 64,458 63,692 62,752 65,217 12.04%
-
Net Worth 393,034 386,212 378,072 371,900 365,941 364,501 354,376 7.12%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 393,034 386,212 378,072 371,900 365,941 364,501 354,376 7.12%
NOSH 517,151 514,949 510,909 509,452 508,252 506,252 506,252 1.42%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 27.30% 36.55% 31.80% 26.70% 27.26% 27.39% 25.72% -
ROE 4.90% 5.40% 4.57% 3.69% 3.83% 3.75% 3.42% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 20.58 16.23 17.33 17.26 17.23 17.07 17.34 12.06%
EPS 3.72 4.04 3.40 2.69 2.76 2.68 2.50 30.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.75 0.74 0.73 0.72 0.72 0.70 5.61%
Adjusted Per Share Value based on latest NOSH - 509,452
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 14.99 11.77 12.46 12.38 12.33 12.17 12.36 13.68%
EPS 2.71 2.94 2.43 1.93 1.97 1.92 1.70 36.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5534 0.5438 0.5323 0.5237 0.5153 0.5132 0.499 7.12%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.70 0.755 0.73 0.605 0.475 0.52 0.545 -
P/RPS 3.40 4.65 4.21 3.50 2.76 3.05 3.14 5.43%
P/EPS 18.81 18.64 21.59 22.49 17.24 19.28 22.79 -11.97%
EY 5.32 5.37 4.63 4.45 5.80 5.19 4.39 13.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.01 0.99 0.83 0.66 0.72 0.78 11.60%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 05/02/24 27/11/23 21/08/23 15/05/23 13/02/23 29/11/22 29/08/22 -
Price 0.67 0.74 0.84 0.965 0.475 0.46 0.55 -
P/RPS 3.26 4.56 4.85 5.59 2.76 2.69 3.17 1.87%
P/EPS 18.01 18.27 24.84 35.87 17.24 17.05 23.00 -15.00%
EY 5.55 5.47 4.03 2.79 5.80 5.86 4.35 17.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.99 1.14 1.32 0.66 0.64 0.79 7.43%

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