[MINHO] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -26.79%
YoY- -8.3%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 362,496 318,615 329,082 321,346 321,784 312,118 329,982 6.47%
PBT 18,240 10,629 19,652 21,764 25,504 14,641 20,770 -8.30%
Tax -6,460 -3,407 -6,518 -6,494 -10,656 -9,168 -9,609 -23.27%
NP 11,780 7,222 13,133 15,270 14,848 5,473 11,161 3.66%
-
NP to SH 7,876 4,024 9,470 10,870 14,848 5,473 11,161 -20.75%
-
Tax Rate 35.42% 32.05% 33.17% 29.84% 41.78% 62.62% 46.26% -
Total Cost 350,716 311,393 315,949 306,076 306,936 306,645 318,821 6.56%
-
Net Worth 130,900 129,799 109,785 130,694 109,933 125,164 128,531 1.22%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 130,900 129,799 109,785 130,694 109,933 125,164 128,531 1.22%
NOSH 110,000 109,999 109,785 109,827 109,933 109,793 109,855 0.08%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 3.25% 2.27% 3.99% 4.75% 4.61% 1.75% 3.38% -
ROE 6.02% 3.10% 8.63% 8.32% 13.51% 4.37% 8.68% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 329.54 289.65 299.75 292.59 292.71 284.28 300.38 6.37%
EPS 7.16 3.66 8.63 9.90 13.52 4.98 10.16 -20.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.18 1.00 1.19 1.00 1.14 1.17 1.13%
Adjusted Per Share Value based on latest NOSH - 109,627
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 102.22 89.85 92.80 90.62 90.74 88.02 93.05 6.47%
EPS 2.22 1.13 2.67 3.07 4.19 1.54 3.15 -20.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3691 0.366 0.3096 0.3686 0.31 0.353 0.3625 1.21%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.36 0.36 0.37 0.42 0.53 0.62 0.59 -
P/RPS 0.11 0.12 0.12 0.14 0.18 0.22 0.20 -32.89%
P/EPS 5.03 9.84 4.29 4.24 3.92 12.44 5.81 -9.17%
EY 19.89 10.16 23.31 23.57 25.48 8.04 17.22 10.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.31 0.37 0.35 0.53 0.54 0.50 -28.88%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 22/06/06 27/02/06 29/11/05 29/08/05 30/05/05 28/02/05 29/11/04 -
Price 0.37 0.40 0.38 0.43 0.41 0.61 0.55 -
P/RPS 0.11 0.14 0.13 0.15 0.14 0.21 0.18 -28.00%
P/EPS 5.17 10.93 4.41 4.34 3.04 12.24 5.41 -2.98%
EY 19.35 9.15 22.70 23.02 32.94 8.17 18.47 3.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.34 0.38 0.36 0.41 0.54 0.47 -24.24%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment