[MNHLDG] QoQ Annualized Quarter Result on 30-Sep-2023 [#1]

Stock
[MNHLDG] MN HOLDINGS BERHAD
Announcement Date
29-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
30-Sep-2023 [#1]
Profit Trend
QoQ- 72.84%
YoY- 247.45%
Quarter Report
Latest QR
Upcoming QR
MNHLDG's Result
MNHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 254,619 241,578 260,142 220,592 163,034 151,786 136,122 51.87%
PBT 25,133 23,774 22,490 22,296 13,215 13,228 10,208 82.43%
Tax -7,158 -6,404 -6,104 -5,552 -3,804 -3,404 -2,660 93.58%
NP 17,975 17,370 16,386 16,744 9,411 9,824 7,548 78.42%
-
NP to SH 17,733 17,037 16,158 16,608 9,609 9,962 7,552 76.75%
-
Tax Rate 28.48% 26.94% 27.14% 24.90% 28.79% 25.73% 26.06% -
Total Cost 236,644 224,208 243,756 203,848 153,623 141,962 128,574 50.24%
-
Net Worth 117,190 101,150 81,764 73,575 69,487 69,487 65,399 47.58%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 117,190 101,150 81,764 73,575 69,487 69,487 65,399 47.58%
NOSH 464,436 445,175 409,040 408,751 408,751 408,750 408,750 8.89%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 7.06% 7.19% 6.30% 7.59% 5.77% 6.47% 5.55% -
ROE 15.13% 16.84% 19.76% 22.57% 13.83% 14.34% 11.55% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 56.49 57.32 63.63 53.97 39.89 37.13 33.30 42.28%
EPS 4.19 4.12 3.96 4.08 2.35 2.44 1.84 73.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.24 0.20 0.18 0.17 0.17 0.16 38.26%
Adjusted Per Share Value based on latest NOSH - 408,751
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 52.53 49.84 53.67 45.51 33.64 31.32 28.09 51.84%
EPS 3.66 3.52 3.33 3.43 1.98 2.06 1.56 76.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2418 0.2087 0.1687 0.1518 0.1434 0.1434 0.1349 47.61%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.975 0.63 0.53 0.34 0.30 0.305 0.28 -
P/RPS 1.73 1.10 0.83 0.63 0.75 0.82 0.84 61.94%
P/EPS 24.78 15.58 13.41 8.37 12.76 12.51 15.15 38.86%
EY 4.04 6.42 7.46 11.95 7.84 7.99 6.60 -27.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.75 2.63 2.65 1.89 1.76 1.79 1.75 66.28%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 30/08/24 29/05/24 27/02/24 29/11/23 30/08/23 25/05/23 20/02/23 -
Price 0.875 0.745 0.69 0.54 0.29 0.325 0.36 -
P/RPS 1.55 1.30 1.08 1.00 0.73 0.88 1.08 27.26%
P/EPS 22.24 18.43 17.46 13.29 12.34 13.33 19.48 9.24%
EY 4.50 5.43 5.73 7.52 8.11 7.50 5.13 -8.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.37 3.10 3.45 3.00 1.71 1.91 2.25 30.93%

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