[MINHO] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -2.09%
YoY- 489.52%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 318,380 341,587 364,160 347,732 368,972 362,733 374,610 -10.26%
PBT 16,280 17,965 28,780 33,518 34,960 23,800 24,386 -23.59%
Tax -5,928 -4,631 -8,405 -10,664 -10,236 -4,050 -7,632 -15.48%
NP 10,352 13,334 20,374 22,854 24,724 19,750 16,754 -27.43%
-
NP to SH 6,820 11,239 18,349 20,138 20,568 15,388 12,253 -32.31%
-
Tax Rate 36.41% 25.78% 29.20% 31.82% 29.28% 17.02% 31.30% -
Total Cost 308,028 328,253 343,785 324,878 344,248 342,983 357,856 -9.50%
-
Net Worth 156,199 157,104 159,256 154,823 169,883 144,983 138,344 8.42%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 156,199 157,104 159,256 154,823 169,883 144,983 138,344 8.42%
NOSH 110,000 109,863 109,832 109,803 124,914 109,835 109,796 0.12%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 3.25% 3.90% 5.59% 6.57% 6.70% 5.44% 4.47% -
ROE 4.37% 7.15% 11.52% 13.01% 12.11% 10.61% 8.86% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 289.44 310.92 331.56 316.69 295.38 330.25 341.19 -10.37%
EPS 6.20 10.23 16.71 18.34 18.72 14.01 11.16 -32.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.43 1.45 1.41 1.36 1.32 1.26 8.28%
Adjusted Per Share Value based on latest NOSH - 109,933
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 89.78 96.33 102.69 98.06 104.05 102.29 105.64 -10.26%
EPS 1.92 3.17 5.17 5.68 5.80 4.34 3.46 -32.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4405 0.443 0.4491 0.4366 0.4791 0.4088 0.3901 8.42%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.52 0.57 0.75 0.91 0.62 0.50 0.33 -
P/RPS 0.18 0.18 0.23 0.29 0.21 0.15 0.10 47.91%
P/EPS 8.39 5.57 4.49 4.96 3.77 3.57 2.96 100.15%
EY 11.92 17.95 22.28 20.15 26.56 28.02 33.82 -50.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.40 0.52 0.65 0.46 0.38 0.26 26.49%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 28/05/08 29/02/08 05/12/07 28/08/07 30/05/07 27/02/07 13/12/06 -
Price 0.43 0.44 0.60 0.78 0.68 0.68 0.47 -
P/RPS 0.15 0.14 0.18 0.25 0.23 0.21 0.14 4.70%
P/EPS 6.94 4.30 3.59 4.25 4.13 4.85 4.21 39.50%
EY 14.42 23.25 27.84 23.51 24.21 20.60 23.74 -28.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.31 0.41 0.55 0.50 0.52 0.37 -13.03%

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