MGN Chart
About

Megan Holdings Limited engages in the development, construction, maintenance, and upgrade of aquaculture and agriculture farms, and related works in Malaysia. It operates through Aquaculture and Agriculture, Industrial Solutions, and Investment in Marketable Securities segments. The company also supplies and installs smart industrial technologies and solutions; and rents out machinery for aquaculture and agriculture. In addition, it is involved in investment activities, which include the holding and trading in marketable financial instruments. The company was founded in 2020 and is headquartered in Kuala Lumpur, Malaysia. Megan Holdings Limited is a subsidiary of Star Sprite Limited.

Fundamentals
Scroll to Statements
Sector Industrials Industry Engineering & Constructi Market Cap 139.86M
Enterprise Value 33.95M Income 3.93M Sales 44.91M
Book/sh 0.62 Cash/sh 1.52 Dividend Yield
Payout 0.00% Employees IPO
P/E 63.00 Forward P/E PEG
P/S 3.11 P/B 6.11 P/C
EV/EBITDA 5.26 EV/Sales 0.76 Quick Ratio 0.41
Current Ratio 1.52 Debt/Eq 10.64 LT Debt/Eq
EPS (ttm) 0.06 EPS next Y EPS Growth -31.30%
Revenue Growth -52.50% Earnings ROA 4.72%
ROE 11.42% ROIC Gross Margin 20.30%
Oper. Margin 21.06% Profit Margin 8.75% Shs Outstand 32.00M
Shs Float 10.60M Short Float 1.58% Short Ratio 1.93
Short Interest 52W High 8.63 52W Low 1.00
Beta Avg Volume 425.94K Volume 236.88K
Target Price Recom None Prev Close $3.53
Price $3.78 Change 7.08%
Valuation Models

Price estimates from analyst targets and simple models.

1. Analyst consensus
Mean price target
2. Current target
$3.78
Latest analyst target
3. DCF / Fair value
$2.04
Simplified: (Free Cash Flow ÷ Shares) × 18 (P/FCF multiple). Not a …
Ratings
Current target
$3.78
Low
High
Mean
Insider Transactions

No recent insider transactions.

Financials
Line Item2024-12-312023-12-312022-12-312021-12-31
TaxEffectOfUnusualItems10.43K436.28K38.08K1.16M
TaxRateForCalcs0.370.280.310.25
NormalizedEBITDA7.67M9.98M11.76M5.10M
TotalUnusualItems27.95K1.55M123.65K4.65M
TotalUnusualItemsExcludingGoodwill27.95K1.55M123.65K4.65M
NetIncomeFromContinuingOperationNetMinorityInterest4.78M8.29M8.21M7.31M
ReconciledDepreciation40.41K9.10K17.69K22.18K
ReconciledCostOfRevenue48.41M70.96M57.87M36.09M
EBITDA7.69M11.53M11.89M9.76M
EBIT7.65M11.52M11.87M9.74M
NetInterestIncome-5.39K90.001.94K-352.00
InterestExpense23.79K1.54K386.001.82K
InterestIncome18.39K1.63K2.33K1.47K
NormalizedIncome4.77M7.17M8.13M3.81M
NetIncomeFromContinuingAndDiscontinuedOperation4.78M8.29M8.21M7.31M
TotalExpenses52.69M75.27M60.57M40.88M
RentExpenseSupplemental0.000.003.42M
TotalOperatingIncomeAsReported7.58M9.97M11.74M5.08M
DilutedAverageShares16.25M17.50M16.25M17.50M
BasicAverageShares16.25M17.50M16.25M17.50M
DilutedEPS0.290.510.510.42
BasicEPS0.290.510.510.42
DilutedNIAvailtoComStockholders4.78M8.29M8.21M7.31M
NetIncomeCommonStockholders4.78M8.29M8.21M7.31M
NetIncome4.78M8.29M8.21M7.31M
NetIncomeIncludingNoncontrollingInterests4.78M8.29M8.21M7.31M
NetIncomeContinuousOperations4.78M8.29M8.21M7.31M
TaxProvision2.85M3.24M3.66M2.43M
PretaxIncome7.63M11.52M11.87M9.73M
OtherIncomeExpense27.95K1.55M123.65K4.65M
GainOnSaleOfSecurity27.95K1.55M123.65K4.65M
NetNonOperatingInterestIncomeExpense-5.39K90.001.94K-352.00
InterestExpenseNonOperating23.79K1.54K386.001.82K
InterestIncomeNonOperating18.39K1.63K2.33K1.47K
OperatingIncome7.61M9.97M11.74M5.08M
OperatingExpense4.27M4.31M2.69M4.78M
ProvisionForDoubtfulAccounts700.52K281.48K0.000.00
SellingGeneralAndAdministration3.57M4.03M2.69M4.78M
GeneralAndAdministrativeExpense3.57M4.03M2.69M4.78M
OtherGandA3.57M4.03M2.69M4.78M
GrossProfit11.88M14.28M14.44M9.86M
CostOfRevenue48.41M70.96M57.87M36.09M
TotalRevenue60.29M85.24M72.31M45.96M
OperatingRevenue60.29M85.24M72.31M45.96M
Line Item2024-12-312023-12-312022-12-312021-12-31
OrdinarySharesNumber16.25M16.25M16.25M16.25M
ShareIssued16.25M16.25M16.25M16.25M
NetDebt349.35K
TotalDebt504.98K388.11K0.0017.61K
TangibleBookValue34.56M29.77M21.48M13.27M
InvestedCapital34.92M30.16M21.48M13.27M
WorkingCapital31.36M26.80M20.55M13.26M
NetTangibleAssets34.56M29.77M21.48M13.27M
CapitalLeaseObligations146.26K0.000.0017.61K
CommonStockEquity34.56M29.77M21.48M13.27M
TotalCapitalization34.88M30.13M21.48M13.27M
TotalEquityGrossMinorityInterest34.56M29.77M21.48M13.27M
MinorityInterest11.000.000.00
StockholdersEquity34.56M29.77M21.48M13.27M
RetainedEarnings34.31M29.52M21.23M13.02M
AdditionalPaidInCapital243.74K243.74K243.74K243.74K
CapitalStock6.26K6.26K6.26K6.26K
CommonStock6.26K6.26K6.26K6.26K
TotalLiabilitiesNetMinorityInterest37.06M25.03M27.30M17.76M
TotalNonCurrentLiabilitiesNetMinorityInterest443.62K357.49K0.000.00
LongTermDebtAndCapitalLeaseObligation443.62K357.49K0.00
LongTermCapitalLeaseObligation117.28K0.000.00
LongTermDebt326.35K357.49K
CurrentLiabilities36.61M24.67M27.30M17.76M
CurrentDeferredLiabilities3.70M2.58M4.30M499.75K
CurrentDeferredRevenue3.70M2.58M4.30M499.75K
CurrentDebtAndCapitalLeaseObligation61.35K30.63K17.61K
CurrentCapitalLeaseObligation28.99K0.000.0017.61K
CurrentDebt32.37K30.63K
OtherCurrentBorrowings32.37K30.63K
PayablesAndAccruedExpenses32.85M22.05M23.00M17.24M
CurrentAccruedExpenses895.13K900.90K81.60K38.00K
Payables31.96M21.15M22.92M17.20M
OtherPayable14.23M6.08M11.35M3.36M
DuetoRelatedPartiesCurrent3.38M2.16M0.00982.98K
TotalTaxPayable14.01M11.17M7.93M4.27M
IncomeTaxPayable14.01M11.17M7.93M4.27M
AccountsPayable335.41K1.75M3.64M8.59M
TotalAssets71.61M54.80M48.79M31.03M
TotalNonCurrentAssets3.64M3.33M934.67K17.61K
NonCurrentDeferredAssets2.86M2.78M930.01K0.00
NonCurrentDeferredTaxesAssets2.78M930.01K0.00
NetPPE779.37K557.76K4.66K17.61K
AccumulatedDepreciation-49.59K-9.18K-74.00-27.50K
GrossPPE828.95K566.94K4.74K45.12K
OtherProperties25.05K558.00K
MachineryFurnitureEquipment245.90K8.94K4.74K0.00
BuildingsAndImprovements0.0045.12K45.12K
Properties558.00K558.00K0.000.00
CurrentAssets67.98M51.46M47.85M31.02M
RestrictedCash12.09K12.09K0.000.00
PrepaidAssets11.27M22.81M9.05M8.02M
Receivables34.09M20.09M17.33M11.55M
OtherReceivables46.14K2.13K950.78K
AccountsReceivable34.04M20.09M17.33M10.60M
AllowanceForDoubtfulAccountsReceivable-982.00K-281.48K0.000.00
GrossAccountsReceivable35.02M20.37M17.33M10.60M
CashCashEquivalentsAndShortTermInvestments22.60M8.55M21.48M11.44M
OtherShortTermInvestments22.59M4.43M14.27M9.70M
CashAndCashEquivalents9.37K4.12M7.20M1.74M
Line Item2024-12-312023-12-312022-12-312021-12-31
FreeCashFlow4.90M-22.22M3.64M5.73M
RepaymentOfDebt-65.38K-2.49K0.000.00
IssuanceOfDebt0.00390.60K0.000.00
CapitalExpenditure-102.02K-562.20K-4.56M
InterestPaidSupplementalData22.25K1.54K386.001.82K
EndCashPosition9.37K4.12M7.20M1.74M
BeginningCashPosition4.12M7.20M1.74M81.76K
ChangesInCash-4.11M-3.09M5.47M1.66M
FinancingCashFlow1.16M2.53M-982.98K973.00K
CashFlowFromContinuingFinancingActivities1.16M2.53M-982.98K973.00K
NetOtherFinancingCharges1.22M2.15M-982.98K973.00K
NetIssuancePaymentsOfDebt-65.38K388.11K0.000.00
NetLongTermDebtIssuance-65.38K388.11K0.000.00
LongTermDebtPayments-65.38K-2.49K0.000.00
LongTermDebtIssuance0.00390.60K0.000.00
InvestingCashFlow-10.26M16.03M-1.75M-5.05M
CashFlowFromContinuingInvestingActivities-10.26M16.03M-1.75M-5.05M
NetInvestmentPurchaseAndSale-10.16M12.09M2.81M-5.05M
SaleOfInvestment40.31M72.11M104.20M19.32M
PurchaseOfInvestment-50.47M-60.02M-101.39M-24.37M
NetBusinessPurchaseAndSale20.000.000.00
SaleOfBusiness20.000.000.00
NetPPEPurchaseAndSale-102.02K3.94M-4.56M0.00
SaleOfPPE4.50M
PurchaseOfPPE-102.02K-562.20K-4.56M0.00
OperatingCashFlow5.00M-21.65M8.20M5.73M
CashFlowFromContinuingOperatingActivities5.00M-21.65M8.20M5.73M
ChangeInWorkingCapital-552.76K-28.68M97.17K3.06M
ChangeInOtherWorkingCapital1.03M-3.56M2.87M499.75K
ChangeInOtherCurrentLiabilities0.000.00-17.61K-22.18K
ChangeInPayablesAndAccruedExpense1.57M-3.81M-509.77K13.04M
ChangeInAccruedExpense146.98K-5.15M776.47K3.09M
ChangeInPayable1.43M1.34M-1.29M9.95M
ChangeInAccountPayable-1.42M-1.89M-4.94M7.53M
ChangeInTaxPayable2.85M3.24M3.66M2.43M
ChangeInIncomeTaxPayable2.85M3.24M3.66M2.43M
ChangeInPrepaidAssets11.54M-18.26M3.57M-4.96M
ChangeInReceivables-14.70M-3.04M-5.82M-5.50M
ChangesInAccountReceivables-14.65M-3.05M-6.72M-4.59M
OtherNonCashItems22.25K
UnrealizedGainLossOnInvestmentSecurities4.61K-1.55M-123.65K-4.65M
ProvisionandWriteOffofAssets700.52K281.48K0.000.00
DepreciationAmortizationDepletion40.41K9.10K17.69K22.18K
DepreciationAndAmortization40.41K9.10K17.69K22.18K
Depreciation40.41K9.10K17.69K22.18K
NetIncomeFromContinuingOperations4.78M8.29M8.21M7.31M
SEC Filings

No SEC filings found for this symbol (may be non-US or ticker not in SEC index).

Public Trades for MGN
Date User Broker Pattern Type Position Size Entry Price Trade P&L Status