[MNHLDG] QoQ TTM 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- 1.62%
YoY- 82.38%
Quarter Report
Latest QR
Upcoming QR
MNHLDG's Result
MNHLDG's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 191,123 163,034 138,973 122,302 107,374 80,315 55,182 128.74%
PBT 17,159 13,214 9,318 7,048 7,460 5,831 6,433 92.21%
Tax -4,757 -3,803 -3,040 -2,476 -2,959 -2,525 -2,037 75.92%
NP 12,402 9,411 6,278 4,572 4,501 3,306 4,396 99.53%
-
NP to SH 12,566 9,609 6,382 4,574 4,501 3,306 4,396 101.28%
-
Tax Rate 27.72% 28.78% 32.63% 35.13% 39.66% 43.30% 31.66% -
Total Cost 178,721 153,623 132,695 117,730 102,873 77,009 50,786 131.18%
-
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 6.49% 5.77% 4.52% 3.74% 4.19% 4.12% 7.97% -
ROE 17.08% 13.83% 9.18% 6.99% 7.34% 5.39% 9.60% -
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 46.76 39.89 34.00 29.92 26.27 19.65 16.88 97.12%
EPS 3.07 2.35 1.56 1.12 1.10 0.81 1.34 73.70%
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 38.32 32.68 27.86 24.52 21.53 16.10 11.06 128.79%
EPS 2.52 1.93 1.28 0.92 0.90 0.66 0.88 101.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1475 0.1393 0.1393 0.1311 0.1229 0.1229 0.0918 37.14%
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 0.73 0.75 0.90 0.94 0.78 1.15 0.00 -
P/EPS 11.06 12.76 19.53 25.02 18.62 27.82 0.00 -
EY 9.04 7.84 5.12 4.00 5.37 3.59 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 - - -
Price 0.54 0.29 0.325 0.36 0.22 0.00 0.00 -
P/RPS 1.15 0.73 0.96 1.20 0.84 0.00 0.00 -
P/EPS 17.57 12.34 20.82 32.17 19.98 0.00 0.00 -
EY 5.69 8.11 4.80 3.11 5.01 0.00 0.00 -
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 0.00 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