[MNHLDG] QoQ Annualized Quarter Result on 30-Sep-2022 [#1]

Stock
[MNHLDG] MN HOLDINGS BERHAD
Announcement Date
23-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- -14.32%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MNHLDG's Result
MNHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 163,034 151,786 136,122 108,236 104,007 105,166 99,532 39.08%
PBT 13,215 13,228 10,208 6,516 8,266 11,676 12,642 3.00%
Tax -3,804 -3,404 -2,660 -1,736 -2,687 -2,932 -3,082 15.10%
NP 9,411 9,824 7,548 4,780 5,579 8,744 9,560 -1.04%
-
NP to SH 9,609 9,962 7,552 4,780 5,579 8,744 9,560 0.34%
-
Tax Rate 28.79% 25.73% 26.06% 26.64% 32.51% 25.11% 24.38% -
Total Cost 153,623 141,962 128,574 103,456 98,428 96,422 89,972 42.99%
-
Net Worth 69,487 69,487 65,399 61,312 61,312 45,780 42,509 38.89%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 69,487 69,487 65,399 61,312 61,312 45,780 42,509 38.89%
NOSH 408,751 408,750 408,750 408,750 408,750 327,000 327,000 16.08%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 5.77% 6.47% 5.55% 4.42% 5.36% 8.31% 9.60% -
ROE 13.83% 14.34% 11.55% 7.80% 9.10% 19.10% 22.49% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 39.89 37.13 33.30 26.48 25.45 32.16 30.44 19.81%
EPS 2.35 2.44 1.84 1.16 1.36 2.68 2.92 -13.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.17 0.16 0.15 0.15 0.14 0.13 19.64%
Adjusted Per Share Value based on latest NOSH - 408,750
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 33.70 31.38 28.14 22.37 21.50 21.74 20.57 39.09%
EPS 1.99 2.06 1.56 0.99 1.15 1.81 1.98 0.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1436 0.1436 0.1352 0.1267 0.1267 0.0946 0.0879 38.83%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 - - -
Price 0.30 0.305 0.28 0.205 0.225 0.00 0.00 -
P/RPS 0.75 0.82 0.84 0.77 0.88 0.00 0.00 -
P/EPS 12.76 12.51 15.15 17.53 16.48 0.00 0.00 -
EY 7.84 7.99 6.60 5.70 6.07 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 1.79 1.75 1.37 1.50 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/08/23 25/05/23 20/02/23 23/11/22 29/08/22 30/05/22 26/04/22 -
Price 0.29 0.325 0.36 0.22 0.21 0.205 0.00 -
P/RPS 0.73 0.88 1.08 0.83 0.83 0.64 0.00 -
P/EPS 12.34 13.33 19.48 18.81 15.39 7.67 0.00 -
EY 8.11 7.50 5.13 5.32 6.50 13.04 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.91 2.25 1.47 1.40 1.46 0.00 -

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