[MENANG] QoQ Cumulative Quarter Result on 31-Dec-2023 [#2]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
05-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
31-Dec-2023 [#2]
Profit Trend
QoQ- 84.51%
YoY- 37.44%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
Cumulative Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 95,710 74,257 53,223 20,900 88,520 65,954 43,783 68.51%
PBT 44,686 30,684 18,669 9,678 32,816 23,901 16,154 97.18%
Tax -8,525 -6,304 -4,138 -2,039 -4,665 -6,291 -4,217 59.94%
NP 36,161 24,380 14,531 7,639 28,151 17,610 11,937 109.50%
-
NP to SH 26,075 16,940 9,622 5,215 17,277 10,280 7,001 140.46%
-
Tax Rate 19.08% 20.54% 22.17% 21.07% 14.22% 26.32% 26.10% -
Total Cost 59,549 49,877 38,692 13,261 60,369 48,344 31,846 51.83%
-
Net Worth 402,001 399,217 393,034 386,212 378,072 371,900 365,941 6.47%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - 311 - - - - - -
Div Payout % - 1.84% - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 402,001 399,217 393,034 386,212 378,072 371,900 365,941 6.47%
NOSH 566,345 522,153 517,151 514,949 510,909 509,452 508,252 7.48%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 37.78% 32.83% 27.30% 36.55% 31.80% 26.70% 27.26% -
ROE 6.49% 4.24% 2.45% 1.35% 4.57% 2.76% 1.91% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 18.09 14.32 10.29 4.06 17.33 12.95 8.61 64.11%
EPS 5.02 3.28 1.86 1.01 3.40 2.02 1.38 136.71%
DPS 0.00 0.06 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.77 0.76 0.75 0.74 0.73 0.72 3.67%
Adjusted Per Share Value based on latest NOSH - 517,151
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 13.72 10.64 7.63 3.00 12.69 9.45 6.28 68.44%
EPS 3.74 2.43 1.38 0.75 2.48 1.47 1.00 141.13%
DPS 0.00 0.04 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5762 0.5722 0.5633 0.5536 0.5419 0.533 0.5245 6.47%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.77 0.63 0.70 0.755 0.73 0.605 0.475 -
P/RPS 4.26 4.40 6.80 18.60 4.21 4.67 5.51 -15.77%
P/EPS 15.62 19.28 37.62 74.55 21.59 29.98 34.48 -41.04%
EY 6.40 5.19 2.66 1.34 4.63 3.34 2.90 69.58%
DY 0.00 0.10 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.82 0.92 1.01 0.99 0.83 0.66 32.83%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 26/08/24 20/05/24 05/02/24 27/11/23 21/08/23 15/05/23 13/02/23 -
Price 0.64 0.80 0.67 0.74 0.84 0.965 0.475 -
P/RPS 3.54 5.59 6.51 18.23 4.85 7.45 5.51 -25.56%
P/EPS 12.98 24.48 36.01 73.07 24.84 47.82 34.48 -47.89%
EY 7.70 4.08 2.78 1.37 4.03 2.09 2.90 91.86%
DY 0.00 0.07 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.04 0.88 0.99 1.14 1.32 0.66 17.45%

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