[MENANG] YoY 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
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 96,823 88,650 87,109 57,900 10,567 42,290 96,484 0.05%
PBT 39,599 31,264 30,724 3,147 -10,495 25,595 3,279 51.41%
Tax -4,678 -8,446 -8,990 9,789 23,301 -19,394 8,433 -
NP 34,921 22,818 21,734 12,936 12,806 6,201 11,712 19.95%
-
NP to SH 23,937 12,928 12,035 5,414 3,881 8,464 6,969 22.81%
-
Tax Rate 11.81% 27.02% 29.26% -311.06% - 75.77% -257.18% -
Total Cost 61,902 65,832 65,375 44,964 -2,239 36,089 84,772 -5.10%
-
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 311 - - - - - - -
Div Payout % 1.30% - - - - - - -
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 36.07% 25.74% 24.95% 22.34% 121.19% 14.66% 12.14% -
ROE 6.00% 3.48% 3.53% 1.66% 1.21% 2.67% 2.25% -
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 18.67 17.40 17.86 12.04 2.20 8.80 20.07 -1.19%
EPS 4.62 2.54 2.47 1.13 0.81 1.76 1.45 21.28%
DPS 0.06 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 13.84 12.67 12.45 8.28 1.51 6.04 13.79 0.06%
EPS 3.42 1.85 1.72 0.77 0.55 1.21 1.00 22.72%
DPS 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5706 0.5316 0.4879 0.4673 0.4596 0.4536 0.4424 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 3.37 3.48 3.64 3.99 10.92 4.26 2.02 8.89%
P/EPS 13.65 23.84 26.34 42.63 29.73 21.30 27.94 -11.24%
EY 7.33 4.19 3.80 2.35 3.36 4.69 3.58 12.67%
DY 0.10 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 0.48 0.335 0.325 0.415 -
P/RPS 4.28 5.55 3.00 3.99 15.24 3.69 2.07 12.85%
P/EPS 17.33 38.03 21.68 42.63 41.50 18.46 28.63 -8.01%
EY 5.77 2.63 4.61 2.35 2.41 5.42 3.49 8.73%
DY 0.07 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.32 0.76 0.71 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