[MENANG] QoQ TTM Result on 31-Mar-2022 [#3]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
24-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- 32.66%
YoY- 122.29%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 87,987 87,568 87,803 87,109 87,595 77,765 67,895 18.80%
PBT 31,954 31,065 30,483 30,724 27,515 20,953 13,518 77.17%
Tax -7,428 -7,941 -7,897 -8,990 -10,032 -3,825 1,153 -
NP 24,526 23,124 22,586 21,734 17,483 17,128 14,671 40.72%
-
NP to SH 14,189 12,290 12,105 12,035 9,072 9,131 6,925 61.10%
-
Tax Rate 23.25% 25.56% 25.91% 29.26% 36.46% 18.26% -8.53% -
Total Cost 63,461 64,444 65,217 65,375 70,112 60,637 53,224 12.40%
-
Net Worth 365,941 364,501 354,376 341,373 336,559 333,001 329,539 7.21%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 365,941 364,501 354,376 341,373 336,559 333,001 329,539 7.21%
NOSH 508,252 506,252 506,252 487,676 480,799 480,799 480,799 3.76%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 27.87% 26.41% 25.72% 24.95% 19.96% 22.03% 21.61% -
ROE 3.88% 3.37% 3.42% 3.53% 2.70% 2.74% 2.10% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 17.31 17.30 17.34 17.86 18.22 16.17 14.12 14.50%
EPS 2.79 2.43 2.39 2.47 1.89 1.90 1.44 55.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.72 0.70 0.70 0.70 0.6926 0.6854 3.32%
Adjusted Per Share Value based on latest NOSH - 487,676
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 12.39 12.33 12.36 12.27 12.33 10.95 9.56 18.81%
EPS 2.00 1.73 1.70 1.69 1.28 1.29 0.98 60.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5153 0.5132 0.499 0.4807 0.4739 0.4689 0.464 7.22%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.475 0.52 0.545 0.65 0.54 0.53 0.42 -
P/RPS 2.74 3.01 3.14 3.64 2.96 3.28 2.97 -5.21%
P/EPS 17.01 21.42 22.79 26.34 28.62 27.91 29.16 -30.11%
EY 5.88 4.67 4.39 3.80 3.49 3.58 3.43 43.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.72 0.78 0.93 0.77 0.77 0.61 5.37%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 13/02/23 29/11/22 29/08/22 24/05/22 21/02/22 29/11/21 27/09/21 -
Price 0.475 0.46 0.55 0.535 0.57 0.615 0.53 -
P/RPS 2.74 2.66 3.17 3.00 3.13 3.80 3.75 -18.83%
P/EPS 17.01 18.95 23.00 21.68 30.21 32.38 36.80 -40.13%
EY 5.88 5.28 4.35 4.61 3.31 3.09 2.72 66.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.64 0.79 0.76 0.81 0.89 0.77 -9.74%

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