MN Holdings Berhad (KLSE:MNHLDG)
Malaysia
· Delayed Price · Currency is MYR 1.080
+0.040 (3.85%)
At close: Mar 28, 2025
MN Holdings Berhad Income Statement
Financials in millions MYR. Fiscal year is July - June.
Millions MYR. Fiscal year is Jul - Jun.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2018 |
|---|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Jun '24 Jun 30, 2024 | Jun '23 Jun 30, 2023 | Jun '22 Jun 30, 2022 | Jun '21 Jun 30, 2021 | Jun '20 Jun 30, 2020 | 2019 - 2018 |
| Revenue | 354.69 | 256.18 | 164.45 | 104 | 115.2 | 68.01 | Upgrade
|
| Revenue Growth (YoY) | 56.62% | 55.77% | 58.12% | -9.72% | 69.39% | 3.55% | Upgrade
|
| Cost of Revenue | 280.03 | 204.2 | 130.69 | 81.08 | 90.14 | 51.16 | Upgrade
|
| Gross Profit | 74.66 | 51.98 | 33.77 | 22.93 | 25.06 | 16.85 | Upgrade
|
| Selling, General & Admin | 24.94 | 21.25 | 13.33 | 7.69 | 7.18 | 4.86 | Upgrade
|
| Other Operating Expenses | 5.84 | 3.03 | 3.25 | 2.21 | 2.43 | 2.99 | Upgrade
|
| Operating Expenses | 32.36 | 25.86 | 19.99 | 12.39 | 13.17 | 9.29 | Upgrade
|
| Operating Income | 42.3 | 26.12 | 13.78 | 10.54 | 11.89 | 7.55 | Upgrade
|
| Interest Expense | -1.12 | -0.9 | -0.59 | -0.36 | -0.64 | -0.68 | Upgrade
|
| Interest & Investment Income | - | - | - | - | - | 0.08 | Upgrade
|
| Currency Exchange Gain (Loss) | - | - | - | - | - | 0 | Upgrade
|
| Other Non Operating Income (Expenses) | -0.51 | -0.51 | - | - | -0.71 | - | Upgrade
|
| EBT Excluding Unusual Items | 40.68 | 24.72 | 13.18 | 10.18 | 10.54 | 6.96 | Upgrade
|
| Gain (Loss) on Sale of Assets | - | - | - | - | - | 0.04 | Upgrade
|
| Other Unusual Items | - | - | - | -1.97 | - | 0.17 | Upgrade
|
| Pretax Income | 40.68 | 24.72 | 13.18 | 8.22 | 10.54 | 7.66 | Upgrade
|
| Income Tax Expense | 11.98 | 7.56 | 3.89 | 2.69 | 2.41 | 2 | Upgrade
|
| Earnings From Continuing Operations | 28.7 | 17.16 | 9.3 | 5.53 | 8.13 | 5.66 | Upgrade
|
| Minority Interest in Earnings | -0.21 | -0.25 | 0.21 | - | - | - | Upgrade
|
| Net Income | 28.49 | 16.91 | 9.5 | 5.53 | 8.13 | 5.66 | Upgrade
|
| Net Income to Common | 28.49 | 16.91 | 9.5 | 5.53 | 8.13 | 5.66 | Upgrade
|
| Net Income Growth | 106.39% | 77.96% | 71.89% | -32.00% | 43.58% | -11.08% | Upgrade
|
| Shares Outstanding (Basic) | 458 | 422 | 409 | 341 | 327 | 1 | Upgrade
|
| Shares Outstanding (Diluted) | 563 | 510 | 446 | 341 | 327 | 1 | Upgrade
|
| Shares Change (YoY) | 13.48% | 14.43% | 30.75% | 4.32% | 26060.00% | 25.00% | Upgrade
|
| EPS (Basic) | 0.06 | 0.04 | 0.02 | 0.02 | 0.02 | 4.53 | Upgrade
|
| EPS (Diluted) | 0.05 | 0.03 | 0.02 | 0.02 | 0.02 | 4.53 | Upgrade
|
| EPS Growth | 84.73% | 55.39% | 31.49% | -34.83% | -99.45% | -28.86% | Upgrade
|
| Free Cash Flow | 8.65 | -8.27 | 3.54 | -3.79 | 5.26 | 5.93 | Upgrade
|
| Free Cash Flow Per Share | 0.01 | -0.02 | 0.01 | -0.01 | 0.02 | 4.75 | Upgrade
|
| Gross Margin | 21.05% | 20.29% | 20.53% | 22.05% | 21.75% | 24.77% | Upgrade
|
| Operating Margin | 11.93% | 10.20% | 8.38% | 10.13% | 10.32% | 11.11% | Upgrade
|
| Profit Margin | 8.03% | 6.60% | 5.78% | 5.32% | 7.06% | 8.33% | Upgrade
|
| Free Cash Flow Margin | 2.44% | -3.23% | 2.15% | -3.64% | 4.56% | 8.73% | Upgrade
|
| EBITDA | 45.14 | 29.22 | 16.6 | 13.46 | 14.97 | 8.14 | Upgrade
|
| EBITDA Margin | 12.73% | 11.41% | 10.09% | 12.94% | 13.00% | 11.97% | Upgrade
|
| D&A For EBITDA | 2.84 | 3.1 | 2.82 | 2.92 | 3.08 | 0.59 | Upgrade
|
| EBIT | 42.3 | 26.12 | 13.78 | 10.54 | 11.89 | 7.55 | Upgrade
|
| EBIT Margin | 11.93% | 10.20% | 8.38% | 10.13% | 10.32% | 11.11% | Upgrade
|
| Effective Tax Rate | 29.46% | 30.57% | 29.48% | 32.75% | 22.86% | 26.07% | Upgrade
|
Updated Feb 20, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.