[MNHLDG] QoQ TTM 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- 30.77%
YoY- 179.18%
Quarter Report
Latest QR
Upcoming QR
MNHLDG's Result
MNHLDG's Financial Summary
View:
Show?
TTM Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 254,618 230,377 225,044 191,123 163,034 138,973 122,302 63.11%
PBT 25,132 21,122 19,356 17,159 13,214 9,318 7,048 133.58%
Tax -7,158 -6,054 -5,529 -4,757 -3,803 -3,040 -2,476 103.06%
NP 17,974 15,068 13,827 12,402 9,411 6,278 4,572 149.29%
-
NP to SH 17,731 14,912 13,908 12,566 9,609 6,382 4,574 146.97%
-
Tax Rate 28.48% 28.66% 28.56% 27.72% 28.78% 32.63% 35.13% -
Total Cost 236,644 215,309 211,217 178,721 153,623 132,695 117,730 59.33%
-
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% 6.54% 6.14% 6.49% 5.77% 4.52% 3.74% -
ROE 15.13% 14.74% 17.01% 17.08% 13.83% 9.18% 6.99% -
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 54.66 55.05 46.76 39.89 34.00 29.92 52.81%
EPS 3.93 3.54 3.40 3.07 2.35 1.56 1.12 131.09%
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 52.50 47.50 46.40 39.41 33.61 28.65 25.22 63.10%
EPS 3.66 3.07 2.87 2.59 1.98 1.32 0.94 147.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2416 0.2085 0.1686 0.1517 0.1433 0.1433 0.1348 47.60%
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 1.15 0.96 0.73 0.75 0.90 0.94 50.23%
P/EPS 24.79 17.81 15.58 11.06 12.76 19.53 25.02 -0.61%
EY 4.03 5.62 6.42 9.04 7.84 5.12 4.00 0.49%
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 1.36 1.25 1.15 0.73 0.96 1.20 18.62%
P/EPS 22.24 21.06 20.28 17.57 12.34 20.82 32.17 -21.83%
EY 4.50 4.75 4.93 5.69 8.11 4.80 3.11 27.95%
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