[MNHLDG] QoQ Annualized Quarter Result on 31-Dec-2022 [#2]

Stock
[MNHLDG] MN HOLDINGS BERHAD
Announcement Date
20-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- 57.99%
YoY- -21.0%
Quarter Report
Latest QR
Upcoming QR
MNHLDG's Result
MNHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 220,592 163,034 151,786 136,122 108,236 104,007 105,166 63.78%
PBT 22,296 13,215 13,228 10,208 6,516 8,266 11,676 53.85%
Tax -5,552 -3,804 -3,404 -2,660 -1,736 -2,687 -2,932 52.99%
NP 16,744 9,411 9,824 7,548 4,780 5,579 8,744 54.14%
-
NP to SH 16,608 9,609 9,962 7,552 4,780 5,579 8,744 53.30%
-
Tax Rate 24.90% 28.79% 25.73% 26.06% 26.64% 32.51% 25.11% -
Total Cost 203,848 153,623 141,962 128,574 103,456 98,428 96,422 64.64%
-
Net Worth 73,575 69,487 69,487 65,399 61,312 61,312 45,780 37.16%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 73,575 69,487 69,487 65,399 61,312 61,312 45,780 37.16%
NOSH 408,751 408,751 408,750 408,750 408,750 408,750 327,000 16.02%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 7.59% 5.77% 6.47% 5.55% 4.42% 5.36% 8.31% -
ROE 22.57% 13.83% 14.34% 11.55% 7.80% 9.10% 19.10% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 53.97 39.89 37.13 33.30 26.48 25.45 32.16 41.17%
EPS 4.08 2.35 2.44 1.84 1.16 1.36 2.68 32.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.17 0.17 0.16 0.15 0.15 0.14 18.22%
Adjusted Per Share Value based on latest NOSH - 408,750
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 45.62 33.72 31.39 28.15 22.38 21.51 21.75 63.78%
EPS 3.43 1.99 2.06 1.56 0.99 1.15 1.81 53.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1522 0.1437 0.1437 0.1353 0.1268 0.1268 0.0947 37.16%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 - -
Price 0.34 0.30 0.305 0.28 0.205 0.225 0.00 -
P/RPS 0.63 0.75 0.82 0.84 0.77 0.88 0.00 -
P/EPS 8.37 12.76 12.51 15.15 17.53 16.48 0.00 -
EY 11.95 7.84 7.99 6.60 5.70 6.07 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.76 1.79 1.75 1.37 1.50 0.00 -
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/11/23 30/08/23 25/05/23 20/02/23 23/11/22 29/08/22 30/05/22 -
Price 0.54 0.29 0.325 0.36 0.22 0.21 0.205 -
P/RPS 1.00 0.73 0.88 1.08 0.83 0.83 0.64 34.61%
P/EPS 13.29 12.34 13.33 19.48 18.81 15.39 7.67 44.21%
EY 7.52 8.11 7.50 5.13 5.32 6.50 13.04 -30.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 1.71 1.91 2.25 1.47 1.40 1.46 61.55%

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