MN Holdings Berhad (KLSE:MNHLDG)
Malaysia · Delayed Price · Currency is MYR 2.580
+0.100 (4.03%)
At close: Jun 9, 2026
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 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Jun '25 Jun 30, 2025 | Jun '24 Jun 30, 2024 | Jun '23 Jun 30, 2023 | Jun '22 Jun 30, 2022 | Jun '21 Jun 30, 2021 |
| 842.16 | 540.45 | 256.18 | 164.45 | 104 | 115.2 | |
Revenue Growth (YoY) | 95.40% | 110.97% | 55.77% | 58.12% | -9.72% | 69.39% |
Cost of Revenue | 673.5 | 425.02 | 204.2 | 130.69 | 81.08 | 90.14 |
Gross Profit | 168.67 | 115.43 | 51.98 | 33.77 | 22.93 | 25.06 |
Selling, General & Admin | 32.62 | 28.89 | 21.25 | 13.33 | 7.69 | 7.18 |
Other Operating Expenses | -2.81 | 2.29 | 3.03 | 3.25 | 2.21 | 2.43 |
Operating Expenses | 53.22 | 45.2 | 25.86 | 19.99 | 12.39 | 13.17 |
Operating Income | 115.45 | 70.23 | 26.12 | 13.78 | 10.54 | 11.89 |
Interest Expense | -0.94 | -1.42 | -0.9 | -0.59 | -0.36 | -0.64 |
Other Non Operating Income (Expenses) | -0.31 | -0.31 | -0.51 | - | - | -0.71 |
EBT Excluding Unusual Items | 114.2 | 68.5 | 24.72 | 13.18 | 10.18 | 10.54 |
Other Unusual Items | - | - | - | - | -1.97 | - |
Pretax Income | 114.2 | 68.5 | 24.72 | 13.18 | 8.22 | 10.54 |
Income Tax Expense | 34.29 | 20.27 | 7.56 | 3.89 | 2.69 | 2.41 |
Earnings From Continuing Operations | 79.91 | 48.23 | 17.16 | 9.3 | 5.53 | 8.13 |
Minority Interest in Earnings | -0.16 | -0.48 | -0.25 | 0.21 | - | - |
Net Income | 79.75 | 47.75 | 16.91 | 9.5 | 5.53 | 8.13 |
Net Income to Common | 79.75 | 47.75 | 16.91 | 9.5 | 5.53 | 8.13 |
Net Income Growth | 97.94% | 182.36% | 77.96% | 71.89% | -32.00% | 43.58% |
Shares Outstanding (Basic) | 622 | 519 | 422 | 409 | 341 | 327 |
Shares Outstanding (Diluted) | 674 | 588 | 510 | 446 | 341 | 327 |
Shares Change (YoY) | 21.00% | 15.18% | 14.43% | 30.75% | 4.32% | 26060.00% |
EPS (Basic) | 0.13 | 0.09 | 0.04 | 0.02 | 0.02 | 0.02 |
EPS (Diluted) | 0.12 | 0.08 | 0.03 | 0.02 | 0.02 | 0.02 |
EPS Growth | 63.46% | 145.32% | 55.39% | 31.49% | -34.83% | -99.45% |
Free Cash Flow | 114.52 | 62.9 | -8.27 | 3.54 | -3.79 | 5.26 |
Free Cash Flow Per Share | 0.17 | 0.11 | -0.02 | 0.01 | -0.01 | 0.02 |
Dividend Per Share | - | 0.003 | - | - | - | - |
Gross Margin | 20.03% | 21.36% | 20.29% | 20.53% | 22.05% | 21.75% |
Operating Margin | 13.71% | 12.99% | 10.20% | 8.38% | 10.13% | 10.32% |
Profit Margin | 9.47% | 8.83% | 6.60% | 5.78% | 5.32% | 7.06% |
Free Cash Flow Margin | 13.60% | 11.64% | -3.23% | 2.15% | -3.64% | 4.56% |
EBITDA | 118.38 | 72.92 | 29.22 | 16.6 | 13.46 | 14.97 |
EBITDA Margin | 14.06% | 13.49% | 11.41% | 10.09% | 12.94% | 13.00% |
D&A For EBITDA | 2.94 | 2.69 | 3.1 | 2.82 | 2.92 | 3.08 |
EBIT | 115.45 | 70.23 | 26.12 | 13.78 | 10.54 | 11.89 |
EBIT Margin | 13.71% | 12.99% | 10.20% | 8.38% | 10.13% | 10.32% |
Effective Tax Rate | 30.03% | 29.59% | 30.57% | 29.48% | 32.75% | 22.86% |