[MENANG] YoY Annualized Quarter 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- 4.62%
YoY- 155.26%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 99,009 87,938 86,809 88,374 122 42,185 92,520 1.13%
PBT 40,912 31,868 30,826 21,010 -13,628 2,996 6,848 34.66%
Tax -8,405 -8,388 -7,656 -7,257 21,894 2,770 7,506 -
NP 32,506 23,480 23,170 13,753 8,266 5,766 14,354 14.58%
-
NP to SH 22,586 13,706 12,609 5,796 2,270 232 7,136 21.14%
-
Tax Rate 20.54% 26.32% 24.84% 34.54% - -92.46% -109.61% -
Total Cost 66,502 64,458 63,638 74,621 -8,144 36,418 78,165 -2.65%
-
Net Worth 399,217 371,900 341,373 326,943 321,510 317,322 309,533 4.32%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 414 - - - - - - -
Div Payout % 1.84% - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 399,217 371,900 341,373 326,943 321,510 317,322 309,533 4.32%
NOSH 522,153 509,452 487,676 480,799 480,799 480,792 480,789 1.38%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 32.83% 26.70% 26.69% 15.56% 6,739.17% 13.67% 15.52% -
ROE 5.66% 3.69% 3.69% 1.77% 0.71% 0.07% 2.31% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 19.10 17.26 17.80 18.38 0.03 8.77 19.24 -0.12%
EPS 4.37 2.69 2.57 1.20 0.47 0.05 1.48 19.75%
DPS 0.08 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.73 0.70 0.68 0.6687 0.66 0.6438 3.02%
Adjusted Per Share Value based on latest NOSH - 480,799
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 13.94 12.38 12.22 12.44 0.02 5.94 13.03 1.13%
EPS 3.18 1.93 1.78 0.82 0.32 0.03 1.00 21.24%
DPS 0.06 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5621 0.5237 0.4807 0.4604 0.4527 0.4468 0.4358 4.32%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.63 0.605 0.65 0.48 0.24 0.375 0.405 -
P/RPS 3.30 3.50 3.65 2.61 940.70 4.27 2.10 7.81%
P/EPS 14.46 22.49 25.14 39.82 50.82 777.14 27.29 -10.03%
EY 6.92 4.45 3.98 2.51 1.97 0.13 3.66 11.18%
DY 0.13 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.83 0.93 0.71 0.36 0.57 0.63 4.48%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 20/05/24 15/05/23 24/05/22 21/05/21 29/06/20 29/05/19 28/05/18 -
Price 0.80 0.965 0.535 0.00 0.335 0.325 0.415 -
P/RPS 4.19 5.59 3.01 0.00 1,313.06 3.70 2.16 11.66%
P/EPS 18.36 35.87 20.69 0.00 70.93 673.52 27.96 -6.76%
EY 5.45 2.79 4.83 0.00 1.41 0.15 3.58 7.24%
DY 0.10 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.32 0.76 0.00 0.50 0.49 0.64 8.42%

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