MN Holdings Berhad (KLSE:MNHLDG)
Malaysia
· Delayed Price · Currency is MYR 1.620
-0.040 (-2.41%)
At close: Dec 5, 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 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2018 - 2020 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | 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 | 2018 - 2020 |
| Revenue | 651.44 | 540.45 | 256.18 | 164.45 | 104 | 115.2 | Upgrade
|
| Revenue Growth (YoY) | 114.20% | 110.97% | 55.77% | 58.12% | -9.72% | 69.39% | Upgrade
|
| Cost of Revenue | 514.34 | 425.02 | 204.2 | 130.69 | 81.08 | 90.14 | Upgrade
|
| Gross Profit | 137.1 | 115.43 | 51.98 | 33.77 | 22.93 | 25.06 | Upgrade
|
| Selling, General & Admin | 31.02 | 28.89 | 21.25 | 13.33 | 7.69 | 7.18 | Upgrade
|
| Other Operating Expenses | 2.33 | 2.29 | 3.03 | 3.25 | 2.21 | 2.43 | Upgrade
|
| Operating Expenses | 48.26 | 45.2 | 25.86 | 19.99 | 12.39 | 13.17 | Upgrade
|
| Operating Income | 88.84 | 70.23 | 26.12 | 13.78 | 10.54 | 11.89 | Upgrade
|
| Interest Expense | -1.16 | -1.42 | -0.9 | -0.59 | -0.36 | -0.64 | Upgrade
|
| Other Non Operating Income (Expenses) | -0.31 | -0.31 | -0.51 | - | - | -0.71 | Upgrade
|
| EBT Excluding Unusual Items | 87.37 | 68.5 | 24.72 | 13.18 | 10.18 | 10.54 | Upgrade
|
| Other Unusual Items | 0.76 | - | - | - | -1.97 | - | Upgrade
|
| Pretax Income | 88.13 | 68.5 | 24.72 | 13.18 | 8.22 | 10.54 | Upgrade
|
| Income Tax Expense | 25.35 | 20.27 | 7.56 | 3.89 | 2.69 | 2.41 | Upgrade
|
| Earnings From Continuing Operations | 62.79 | 48.23 | 17.16 | 9.3 | 5.53 | 8.13 | Upgrade
|
| Minority Interest in Earnings | -0.55 | -0.48 | -0.25 | 0.21 | - | - | Upgrade
|
| Net Income | 62.24 | 47.75 | 16.91 | 9.5 | 5.53 | 8.13 | Upgrade
|
| Net Income to Common | 62.24 | 47.75 | 16.91 | 9.5 | 5.53 | 8.13 | Upgrade
|
| Net Income Growth | 213.72% | 182.36% | 77.96% | 71.89% | -32.00% | 43.58% | Upgrade
|
| Shares Outstanding (Basic) | 550 | 519 | 422 | 409 | 341 | 327 | Upgrade
|
| Shares Outstanding (Diluted) | 598 | 588 | 510 | 446 | 341 | 327 | Upgrade
|
| Shares Change (YoY) | 9.90% | 15.18% | 14.43% | 30.75% | 4.32% | 26060.00% | Upgrade
|
| EPS (Basic) | 0.11 | 0.09 | 0.04 | 0.02 | 0.02 | 0.02 | Upgrade
|
| EPS (Diluted) | 0.10 | 0.08 | 0.03 | 0.02 | 0.02 | 0.02 | Upgrade
|
| EPS Growth | 185.91% | 145.32% | 55.39% | 31.49% | -34.83% | -99.45% | Upgrade
|
| Free Cash Flow | 150.54 | 62.9 | -8.27 | 3.54 | -3.79 | 5.26 | Upgrade
|
| Free Cash Flow Per Share | 0.25 | 0.11 | -0.02 | 0.01 | -0.01 | 0.02 | Upgrade
|
| Dividend Per Share | 0.001 | 0.003 | - | - | - | - | Upgrade
|
| Gross Margin | 21.04% | 21.36% | 20.29% | 20.53% | 22.05% | 21.75% | Upgrade
|
| Operating Margin | 13.64% | 12.99% | 10.20% | 8.38% | 10.13% | 10.32% | Upgrade
|
| Profit Margin | 9.55% | 8.83% | 6.60% | 5.78% | 5.32% | 7.06% | Upgrade
|
| Free Cash Flow Margin | 23.11% | 11.64% | -3.23% | 2.15% | -3.64% | 4.56% | Upgrade
|
| EBITDA | 91.66 | 72.92 | 29.22 | 16.6 | 13.46 | 14.97 | Upgrade
|
| EBITDA Margin | 14.07% | 13.49% | 11.41% | 10.09% | 12.94% | 13.00% | Upgrade
|
| D&A For EBITDA | 2.82 | 2.69 | 3.1 | 2.82 | 2.92 | 3.08 | Upgrade
|
| EBIT | 88.84 | 70.23 | 26.12 | 13.78 | 10.54 | 11.89 | Upgrade
|
| EBIT Margin | 13.64% | 12.99% | 10.20% | 8.38% | 10.13% | 10.32% | Upgrade
|
| Effective Tax Rate | 28.76% | 29.59% | 30.57% | 29.48% | 32.75% | 22.86% | Upgrade
|
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.