Master Tec Group Berhad (KLSE:MTEC)
Malaysia · Delayed Price · Currency is MYR 0.9950
-0.0050 (-0.50%)
At close: Sep 1, 2026
Master Tec Group 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 |
| 472.01 | 415.41 | 324.04 | 285.44 | 362.68 | 275.88 | |
Revenue Growth | 31.44% | 28.20% | 13.52% | -21.30% | 31.47% | 69.97% |
Cost of Revenue | 415.61 | 361.84 | 288.67 | 241.41 | 327.56 | 262.33 |
Gross Profit | 56.4 | 53.56 | 35.37 | 44.03 | 35.13 | 13.55 |
Selling, General & Admin | 16.6 | 15.59 | 10.59 | 10.97 | 7.04 | 5.7 |
Other Operating Expenses | -4.46 | - | - | - | - | -2.1 |
Operating Expenses | 11.53 | 14.99 | 11.01 | 10.97 | 8.14 | 3.71 |
Operating Income | 44.86 | 38.58 | 24.35 | 33.06 | 26.99 | 9.84 |
Interest Expense | -5.63 | -4.68 | -3.38 | -4.22 | -4.17 | -3.05 |
Interest & Investment Income | 1.71 | 1.71 | 2.19 | 0.94 | 0.35 | 0.42 |
Currency Exchange Gain (Loss) | 0.12 | 0.12 | - | 0.28 | 0.7 | - |
Other Non Operating Income (Expenses) | 1.94 | 1.94 | 4.56 | 2.71 | 2.31 | - |
EBT Excluding Unusual Items | 43.01 | 37.67 | 27.73 | 32.77 | 26.18 | 7.22 |
Gain (Loss) on Sale of Assets | 0.01 | 0.01 | - | - | 0 | - |
Other Unusual Items | 0.01 | 0.01 | - | - | - | - |
Pretax Income | 43.02 | 37.68 | 27.73 | 32.77 | 26.18 | 7.22 |
Income Tax Expense | 12.61 | 9.7 | 0.63 | 9.26 | 6.63 | 1.68 |
Earnings From Continuing Operations | 30.42 | 27.98 | 27.1 | 23.51 | 19.56 | 5.53 |
Minority Interest in Earnings | 0.33 | 0.34 | -0.09 | - | - | - |
Net Income | 30.75 | 28.32 | 27.01 | 23.51 | 19.56 | 5.53 |
Net Income to Common | 30.75 | 28.32 | 27.01 | 23.51 | 19.56 | 5.53 |
Net Income Growth | 24.45% | 4.86% | 14.91% | 20.20% | 253.43% | 5.23% |
Shares Outstanding (Basic) | 1,020 | 1,020 | 1,009 | 862 | 862 | 862 |
Shares Outstanding (Diluted) | 1,020 | 1,020 | 1,009 | 862 | 862 | 862 |
Shares Change | -0.00% | 1.07% | 17.09% | - | - | - |
EPS (Basic) | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 | 0.01 |
EPS (Diluted) | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 | 0.01 |
EPS Growth | 24.45% | 3.75% | -1.86% | 20.20% | 253.45% | 5.23% |
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 | -60.17 | 20.73 | -15.91 | 26.88 | 12.79 | -12.53 |
Free Cash Flow Per Share | -0.06 | 0.02 | -0.02 | 0.03 | 0.01 | -0.01 |
Dividend Per Share | 0.020 | 0.017 | 0.006 | 0.007 | 0.326 | - |
Dividend Growth | 128.74% | 194.74% | -19.03% | -97.84% | - | - |
Gross Margin | 11.95% | 12.89% | 10.91% | 15.43% | 9.69% | 4.91% |
Operating Margin | 9.50% | 9.29% | 7.52% | 11.58% | 7.44% | 3.57% |
Profit Margin | 6.51% | 6.82% | 8.33% | 8.24% | 5.39% | 2.01% |
Free Cash Flow Margin | -12.75% | 4.99% | -4.91% | 9.42% | 3.53% | -4.54% |
EBITDA | 52.19 | 45.76 | 28.02 | 36.63 | 30.68 | 13.37 |
EBITDA Margin | 11.06% | 11.02% | 8.65% | 12.83% | 8.46% | 4.84% |
D&A For EBITDA | 7.33 | 7.18 | 3.67 | 3.57 | 3.69 | 3.52 |
EBIT | 44.86 | 38.58 | 24.35 | 33.06 | 26.99 | 9.84 |
EBIT Margin | 9.50% | 9.29% | 7.52% | 11.58% | 7.44% | 3.57% |
Effective Tax Rate | 29.30% | 25.74% | 2.27% | 28.26% | 25.31% | 23.31% |
Advertising Expenses | - | - | - | - | - | 0.02 |