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

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 1.77%
YoY- 42.78%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG'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 77,765 67,895 57,900 35,916 24,048 12,099 10,567 277.88%
PBT 20,953 13,518 3,147 -4,261 -8,033 -12,988 -10,495 -
Tax -3,825 1,153 9,789 14,458 18,147 21,809 23,301 -
NP 17,128 14,671 12,936 10,197 10,114 8,821 12,806 21.37%
-
NP to SH 9,131 6,925 5,414 4,372 4,296 2,770 3,881 76.80%
-
Tax Rate 18.26% -8.53% -311.06% - - - - -
Total Cost 60,637 53,224 44,964 25,719 13,934 3,278 -2,239 -
-
Net Worth 333,001 329,539 326,943 325,356 323,626 322,616 321,510 2.36%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 333,001 329,539 326,943 325,356 323,626 322,616 321,510 2.36%
NOSH 480,799 480,799 480,799 480,799 480,799 480,799 480,799 0.00%
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 22.03% 21.61% 22.34% 28.39% 42.06% 72.91% 121.19% -
ROE 2.74% 2.10% 1.66% 1.34% 1.33% 0.86% 1.21% -
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 16.17 14.12 12.04 7.47 5.00 2.52 2.20 277.57%
EPS 1.90 1.44 1.13 0.91 0.89 0.58 0.81 76.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6926 0.6854 0.68 0.6767 0.6731 0.671 0.6687 2.36%
Adjusted Per Share Value based on latest NOSH - 480,799
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 10.95 9.56 8.15 5.06 3.39 1.70 1.49 277.53%
EPS 1.29 0.98 0.76 0.62 0.60 0.39 0.55 76.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4689 0.464 0.4604 0.4581 0.4557 0.4543 0.4527 2.36%
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 0.53 0.42 0.48 0.555 0.525 0.355 0.24 -
P/RPS 3.28 2.97 3.99 7.43 10.50 14.11 10.92 -55.11%
P/EPS 27.91 29.16 42.63 61.03 58.76 61.62 29.73 -4.12%
EY 3.58 3.43 2.35 1.64 1.70 1.62 3.36 4.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.61 0.71 0.82 0.78 0.53 0.36 65.92%
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 29/11/21 27/09/21 21/05/21 26/02/21 27/11/20 28/08/20 29/06/20 -
Price 0.615 0.53 0.48 0.50 0.615 0.495 0.335 -
P/RPS 3.80 3.75 3.99 6.69 12.30 19.67 15.24 -60.35%
P/EPS 32.38 36.80 42.63 54.99 68.83 85.92 41.50 -15.23%
EY 3.09 2.72 2.35 1.82 1.45 1.16 2.41 18.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.77 0.71 0.74 0.91 0.74 0.50 46.82%

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