[MNHLDG] QoQ Annualized Quarter Result on 30-Sep-2024 [#1]

Stock
[MNHLDG] MN HOLDINGS BERHAD
Announcement Date
25-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2025
Quarter
30-Sep-2024 [#1]
Profit Trend
QoQ- 59.75%
YoY- 70.57%
Quarter Report
Latest QR
Upcoming QR
MNHLDG's Result
MNHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 412,424 254,619 241,578 260,142 220,592 163,034 151,786 94.36%
PBT 39,552 25,133 23,774 22,490 22,296 13,215 13,228 107.13%
Tax -11,408 -7,158 -6,404 -6,104 -5,552 -3,804 -3,404 123.45%
NP 28,144 17,975 17,370 16,386 16,744 9,411 9,824 101.32%
-
NP to SH 28,328 17,733 17,037 16,158 16,608 9,609 9,962 100.33%
-
Tax Rate 28.84% 28.48% 26.94% 27.14% 24.90% 28.79% 25.73% -
Total Cost 384,280 236,644 224,208 243,756 203,848 153,623 141,962 93.87%
-
Net Worth 133,084 117,190 101,150 81,764 73,575 69,487 69,487 54.04%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 2,851 - - - - - - -
Div Payout % 10.07% - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 133,084 117,190 101,150 81,764 73,575 69,487 69,487 54.04%
NOSH 475,302 464,436 445,175 409,040 408,751 408,751 408,750 10.54%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 6.82% 7.06% 7.19% 6.30% 7.59% 5.77% 6.47% -
ROE 21.29% 15.13% 16.84% 19.76% 22.57% 13.83% 14.34% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 86.77 56.49 57.32 63.63 53.97 39.89 37.13 75.82%
EPS 5.96 4.19 4.12 3.96 4.08 2.35 2.44 81.07%
DPS 0.60 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.26 0.24 0.20 0.18 0.17 0.17 39.34%
Adjusted Per Share Value based on latest NOSH - 475,302
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 82.68 51.04 48.43 52.15 44.22 32.68 30.43 94.36%
EPS 5.68 3.56 3.42 3.24 3.33 1.93 2.00 100.16%
DPS 0.57 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2668 0.2349 0.2028 0.1639 0.1475 0.1393 0.1393 54.04%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.905 0.975 0.63 0.53 0.34 0.30 0.305 -
P/RPS 1.04 1.73 1.10 0.83 0.63 0.75 0.82 17.11%
P/EPS 15.18 24.78 15.58 13.41 8.37 12.76 12.51 13.72%
EY 6.59 4.04 6.42 7.46 11.95 7.84 7.99 -12.02%
DY 0.66 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.23 3.75 2.63 2.65 1.89 1.76 1.79 48.05%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 25/11/24 30/08/24 29/05/24 27/02/24 29/11/23 30/08/23 25/05/23 -
Price 0.955 0.875 0.745 0.69 0.54 0.29 0.325 -
P/RPS 1.10 1.55 1.30 1.08 1.00 0.73 0.88 15.99%
P/EPS 16.02 22.24 18.43 17.46 13.29 12.34 13.33 12.99%
EY 6.24 4.50 5.43 5.73 7.52 8.11 7.50 -11.50%
DY 0.63 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.41 3.37 3.10 3.45 3.00 1.71 1.91 47.01%

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