[MATANG] QoQ TTM Result on 31-Dec-2020 [#2]

Stock
[MATANG] MATANG BERHAD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 26.4%
YoY- 157.98%
Quarter Report
Latest QR
Upcoming QR
MATANG's Result
MATANG's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 14,119 13,695 12,327 11,600 10,582 9,613 9,034 34.63%
PBT 6,211 6,261 5,758 5,107 4,295 2,904 2,635 77.02%
Tax -1,978 -2,155 -1,838 -1,779 -1,662 -1,310 -1,223 37.74%
NP 4,233 4,106 3,920 3,328 2,633 1,594 1,412 107.77%
-
NP to SH 4,233 4,106 3,920 3,328 2,633 1,594 1,412 107.77%
-
Tax Rate 31.85% 34.42% 31.92% 34.83% 38.70% 45.11% 46.41% -
Total Cost 9,886 9,589 8,407 8,272 7,949 8,019 7,622 18.91%
-
Net Worth 238,920 184,471 181,000 181,000 181,000 181,000 181,000 20.31%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 3,689 3,689 2,715 2,715 2,715 2,715 2,715 22.65%
Div Payout % 87.16% 89.85% 69.26% 81.58% 103.11% 170.33% 192.28% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 238,920 184,471 181,000 181,000 181,000 181,000 181,000 20.31%
NOSH 2,172,000 2,172,000 1,810,000 1,810,000 1,810,000 1,810,000 1,810,000 12.91%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 29.98% 29.98% 31.80% 28.69% 24.88% 16.58% 15.63% -
ROE 1.77% 2.23% 2.17% 1.84% 1.45% 0.88% 0.78% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 0.65 0.74 0.68 0.64 0.58 0.53 0.50 19.09%
EPS 0.19 0.22 0.22 0.18 0.15 0.09 0.08 77.91%
DPS 0.17 0.20 0.15 0.15 0.15 0.15 0.15 8.69%
NAPS 0.11 0.10 0.10 0.10 0.10 0.10 0.10 6.55%
Adjusted Per Share Value based on latest NOSH - 1,810,000
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 0.59 0.57 0.52 0.49 0.44 0.40 0.38 34.04%
EPS 0.18 0.17 0.16 0.14 0.11 0.07 0.06 107.86%
DPS 0.15 0.15 0.11 0.11 0.11 0.11 0.11 22.94%
NAPS 0.10 0.0772 0.0758 0.0758 0.0758 0.0758 0.0758 20.26%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.09 0.095 0.125 0.085 0.08 0.065 0.06 -
P/RPS 13.85 12.80 18.35 13.26 13.68 12.24 12.02 9.89%
P/EPS 46.18 42.68 57.72 46.23 54.99 73.81 76.91 -28.80%
EY 2.17 2.34 1.73 2.16 1.82 1.35 1.30 40.67%
DY 1.89 2.11 1.20 1.76 1.88 2.31 2.50 -16.99%
P/NAPS 0.82 0.95 1.25 0.85 0.80 0.65 0.60 23.12%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 23/11/21 24/08/21 25/05/21 24/02/21 23/11/20 27/08/20 21/05/20 -
Price 0.11 0.09 0.12 0.085 0.085 0.085 0.075 -
P/RPS 16.92 12.12 17.62 13.26 14.54 16.00 15.03 8.20%
P/EPS 56.44 40.43 55.41 46.23 58.43 96.52 96.14 -29.86%
EY 1.77 2.47 1.80 2.16 1.71 1.04 1.04 42.50%
DY 1.54 2.22 1.25 1.76 1.76 1.76 2.00 -15.97%
P/NAPS 1.00 0.90 1.20 0.85 0.85 0.85 0.75 21.12%

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