[MNHLDG] QoQ TTM Result on 31-Dec-2023 [#2]

Stock
[MNHLDG] MN HOLDINGS BERHAD
Announcement Date
27-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
31-Dec-2023 [#2]
Profit Trend
QoQ- 10.68%
YoY- 204.07%
Quarter Report
Latest QR
Upcoming QR
MNHLDG's Result
MNHLDG's Financial Summary
View:
Show?
TTM Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 302,576 254,618 230,377 225,044 191,123 163,034 138,973 67.74%
PBT 29,446 25,132 21,122 19,356 17,159 13,214 9,318 114.89%
Tax -8,622 -7,158 -6,054 -5,529 -4,757 -3,803 -3,040 99.98%
NP 20,824 17,974 15,068 13,827 12,402 9,411 6,278 121.92%
-
NP to SH 20,661 17,731 14,912 13,908 12,566 9,609 6,382 118.37%
-
Tax Rate 29.28% 28.48% 28.66% 28.56% 27.72% 28.78% 32.63% -
Total Cost 281,752 236,644 215,309 211,217 178,721 153,623 132,695 64.97%
-
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 712 - - - - - - -
Div Payout % 3.45% - - - - - - -
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 6.88% 7.06% 6.54% 6.14% 6.49% 5.77% 4.52% -
ROE 15.52% 15.13% 14.74% 17.01% 17.08% 13.83% 9.18% -
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 63.66 56.49 54.66 55.05 46.76 39.89 34.00 51.73%
EPS 4.35 3.93 3.54 3.40 3.07 2.35 1.56 97.74%
DPS 0.15 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 - 409,040
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 61.25 51.55 46.64 45.56 38.69 33.00 28.13 67.75%
EPS 4.18 3.59 3.02 2.82 2.54 1.95 1.29 118.50%
DPS 0.14 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2694 0.2372 0.2048 0.1655 0.1489 0.1407 0.1407 54.01%
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 1.42 1.73 1.15 0.96 0.73 0.75 0.90 35.41%
P/EPS 20.82 24.79 17.81 15.58 11.06 12.76 19.53 4.34%
EY 4.80 4.03 5.62 6.42 9.04 7.84 5.12 -4.20%
DY 0.17 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 1.50 1.55 1.36 1.25 1.15 0.73 0.96 34.54%
P/EPS 21.97 22.24 21.06 20.28 17.57 12.34 20.82 3.63%
EY 4.55 4.50 4.75 4.93 5.69 8.11 4.80 -3.49%
DY 0.16 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