Minho (M) Berhad (KLSE:MINHO)
Malaysia · Delayed Price · Currency is MYR 0.2600
-0.0100 (-3.70%)
At close: Sep 2, 2026
Minho (M) Berhad Income Statement
Financials in millions MYR. Fiscal year is January - December.
Millions MYR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 185.07 | 177.85 | 197.59 | 193.43 | 227.37 | 222.34 | |
Revenue Growth | -2.29% | -9.99% | 2.15% | -14.93% | 2.26% | 10.26% |
Cost of Revenue | 149.11 | 151.18 | 165.67 | 169.31 | 179.15 | 174.19 |
Gross Profit | 35.96 | 26.67 | 31.92 | 24.12 | 48.21 | 48.14 |
Selling, General & Admin | 25.57 | 25.57 | 31.23 | 20.3 | 37.73 | 44.71 |
Other Operating Expenses | -1.81 | -6.86 | -7.52 | -10.26 | -8.25 | -7.59 |
Operating Expenses | 23.76 | 18.72 | 23.71 | 10.05 | 29.48 | 37.12 |
Operating Income | 12.2 | 7.96 | 8.21 | 14.07 | 18.74 | 11.03 |
Interest Expense | -0.98 | -1 | -1.35 | -1.39 | -1.28 | -1.71 |
Interest & Investment Income | 1.1 | 1.1 | 1.1 | 1.14 | 0.78 | 0.56 |
Currency Exchange Gain (Loss) | 0.37 | 0.37 | 0.07 | 0.47 | 0.71 | 0.99 |
EBT Excluding Unusual Items | 12.69 | 8.42 | 8.02 | 14.3 | 18.94 | 10.86 |
Gain (Loss) on Sale of Investments | 0.17 | 0.17 | - | - | 0.15 | 0.03 |
Gain (Loss) on Sale of Assets | 0.08 | 0.08 | 1.33 | 0.6 | 0.49 | 1.53 |
Asset Writedown | 3.01 | 3.01 | - | - | - | - |
Other Unusual Items | 0 | 0 | - | - | 0.01 | 0.17 |
Pretax Income | 15.96 | 11.69 | 9.35 | 14.9 | 19.58 | 12.6 |
Income Tax Expense | 7.18 | 6.33 | 3.62 | 7.23 | 8.32 | 3.07 |
Earnings From Continuing Operations | 8.77 | 5.36 | 5.74 | 7.67 | 11.27 | 9.53 |
Minority Interest in Earnings | 0.82 | 0.13 | -0.1 | - | - | - |
Net Income | 9.6 | 5.49 | 5.63 | 7.67 | 11.27 | 9.53 |
Net Income to Common | 9.6 | 5.49 | 5.63 | 7.67 | 11.27 | 9.53 |
Net Income Growth | 106.26% | -2.54% | -26.51% | -31.97% | 18.24% | 206.53% |
Shares Outstanding (Basic) | 357 | 357 | 357 | 357 | 357 | 357 |
Shares Outstanding (Diluted) | 357 | 357 | 357 | 357 | 357 | 357 |
Shares Change | -0.06% | - | - | - | - | -30.16% |
EPS (Basic) | 0.03 | 0.02 | 0.02 | 0.02 | 0.03 | 0.03 |
EPS (Diluted) | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
EPS Growth | 106.40% | -2.54% | 3.23% | -27.15% | -2.77% | 254.08% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | 18.23 | 23.05 | 17.53 | 5.14 | 14.74 | 23.81 |
Free Cash Flow Per Share | 0.05 | 0.07 | 0.05 | 0.01 | 0.04 | 0.07 |
Dividend Per Share | - | 0.009 | - | - | - | - |
Dividend Growth | - | - | - | - | - | - |
Gross Margin | 19.43% | 15.00% | 16.15% | 12.47% | 21.20% | 21.65% |
Operating Margin | 6.59% | 4.47% | 4.15% | 7.28% | 8.24% | 4.96% |
Profit Margin | 5.18% | 3.09% | 2.85% | 3.96% | 4.96% | 4.29% |
Free Cash Flow Margin | 9.85% | 12.96% | 8.87% | 2.66% | 6.48% | 10.71% |
EBITDA | 19.81 | 15.9 | 15.35 | 18.91 | 23.87 | 15.99 |
EBITDA Margin | 10.70% | 8.94% | 7.77% | 9.78% | 10.50% | 7.19% |
D&A For EBITDA | 7.61 | 7.95 | 7.14 | 4.84 | 5.14 | 4.96 |
EBIT | 12.2 | 7.96 | 8.21 | 14.07 | 18.74 | 11.03 |
EBIT Margin | 6.59% | 4.47% | 4.15% | 7.28% | 8.24% | 4.96% |
Effective Tax Rate | 45.01% | 54.13% | 38.66% | 48.54% | 42.46% | 24.35% |