[MENANG] QoQ TTM Result on 31-Mar-2021 [#3]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
21-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 23.83%
YoY- 39.5%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 87,595 77,765 67,895 57,900 35,916 24,048 12,099 272.89%
PBT 27,515 20,953 13,518 3,147 -4,261 -8,033 -12,988 -
Tax -10,032 -3,825 1,153 9,789 14,458 18,147 21,809 -
NP 17,483 17,128 14,671 12,936 10,197 10,114 8,821 57.58%
-
NP to SH 9,072 9,131 6,925 5,414 4,372 4,296 2,770 120.06%
-
Tax Rate 36.46% 18.26% -8.53% -311.06% - - - -
Total Cost 70,112 60,637 53,224 44,964 25,719 13,934 3,278 666.24%
-
Net Worth 336,559 333,001 329,539 326,943 325,356 323,626 322,616 2.85%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 336,559 333,001 329,539 326,943 325,356 323,626 322,616 2.85%
NOSH 480,799 480,799 480,799 480,799 480,799 480,799 480,799 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 19.96% 22.03% 21.61% 22.34% 28.39% 42.06% 72.91% -
ROE 2.70% 2.74% 2.10% 1.66% 1.34% 1.33% 0.86% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 18.22 16.17 14.12 12.04 7.47 5.00 2.52 272.56%
EPS 1.89 1.90 1.44 1.13 0.91 0.89 0.58 119.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.6926 0.6854 0.68 0.6767 0.6731 0.671 2.85%
Adjusted Per Share Value based on latest NOSH - 480,799
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 12.52 11.12 9.70 8.28 5.13 3.44 1.73 272.79%
EPS 1.30 1.31 0.99 0.77 0.62 0.61 0.40 118.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4811 0.476 0.471 0.4673 0.465 0.4626 0.4611 2.86%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.54 0.53 0.42 0.48 0.555 0.525 0.355 -
P/RPS 2.96 3.28 2.97 3.99 7.43 10.50 14.11 -64.59%
P/EPS 28.62 27.91 29.16 42.63 61.03 58.76 61.62 -39.94%
EY 3.49 3.58 3.43 2.35 1.64 1.70 1.62 66.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.77 0.61 0.71 0.82 0.78 0.53 28.18%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 21/02/22 29/11/21 27/09/21 21/05/21 26/02/21 27/11/20 28/08/20 -
Price 0.57 0.615 0.53 0.48 0.50 0.615 0.495 -
P/RPS 3.13 3.80 3.75 3.99 6.69 12.30 19.67 -70.53%
P/EPS 30.21 32.38 36.80 42.63 54.99 68.83 85.92 -50.08%
EY 3.31 3.09 2.72 2.35 1.82 1.45 1.16 100.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.89 0.77 0.71 0.74 0.91 0.74 6.19%

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