[MENANG] QoQ Cumulative Quarter Result on 31-Dec-2022 [#2]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
13-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- 105.07%
YoY- 42.38%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 20,900 88,520 65,954 43,783 21,606 87,803 65,107 -53.08%
PBT 9,678 32,816 23,901 16,154 8,068 30,483 23,120 -44.01%
Tax -2,039 -4,665 -6,291 -4,217 -2,150 -7,897 -5,742 -49.82%
NP 7,639 28,151 17,610 11,937 5,918 22,586 17,378 -42.15%
-
NP to SH 5,215 17,277 10,280 7,001 3,414 12,105 9,457 -32.72%
-
Tax Rate 21.07% 14.22% 26.32% 26.10% 26.65% 25.91% 24.84% -
Total Cost 13,261 60,369 48,344 31,846 15,688 65,217 47,729 -57.38%
-
Net Worth 386,212 378,072 371,900 365,941 364,501 354,376 341,373 8.56%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 386,212 378,072 371,900 365,941 364,501 354,376 341,373 8.56%
NOSH 514,949 510,909 509,452 508,252 506,252 506,252 487,676 3.69%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 36.55% 31.80% 26.70% 27.26% 27.39% 25.72% 26.69% -
ROE 1.35% 4.57% 2.76% 1.91% 0.94% 3.42% 2.77% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 4.06 17.33 12.95 8.61 4.27 17.34 13.35 -54.74%
EPS 1.01 3.40 2.02 1.38 0.67 2.50 1.93 -35.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.74 0.73 0.72 0.72 0.70 0.70 4.70%
Adjusted Per Share Value based on latest NOSH - 508,252
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 2.99 12.65 9.43 6.26 3.09 12.55 9.31 -53.07%
EPS 0.75 2.47 1.47 1.00 0.49 1.73 1.35 -32.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.552 0.5404 0.5316 0.5231 0.521 0.5065 0.4879 8.56%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.755 0.73 0.605 0.475 0.52 0.545 0.65 -
P/RPS 18.60 4.21 4.67 5.51 12.18 3.14 4.87 144.13%
P/EPS 74.55 21.59 29.98 34.48 77.11 22.79 33.52 70.30%
EY 1.34 4.63 3.34 2.90 1.30 4.39 2.98 -41.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.99 0.83 0.66 0.72 0.78 0.93 5.65%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 27/11/23 21/08/23 15/05/23 13/02/23 29/11/22 29/08/22 24/05/22 -
Price 0.74 0.84 0.965 0.475 0.46 0.55 0.535 -
P/RPS 18.23 4.85 7.45 5.51 10.78 3.17 4.01 174.17%
P/EPS 73.07 24.84 47.82 34.48 68.21 23.00 27.59 91.30%
EY 1.37 4.03 2.09 2.90 1.47 4.35 3.62 -47.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.14 1.32 0.66 0.64 0.79 0.76 19.25%

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