[MINHO] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
13-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 258.7%
YoY- 29.38%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 347,732 368,972 362,733 374,610 363,564 362,496 318,615 6.02%
PBT 33,518 34,960 23,800 24,386 13,304 18,240 10,629 115.49%
Tax -10,664 -10,236 -4,050 -7,632 -5,640 -6,460 -3,407 114.42%
NP 22,854 24,724 19,750 16,754 7,664 11,780 7,222 115.99%
-
NP to SH 20,138 20,568 15,388 12,253 3,416 7,876 4,024 193.44%
-
Tax Rate 31.82% 29.28% 17.02% 31.30% 42.39% 35.42% 32.05% -
Total Cost 324,878 344,248 342,983 357,856 355,900 350,716 311,393 2.87%
-
Net Worth 154,823 169,883 144,983 138,344 146,557 130,900 129,799 12.50%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 154,823 169,883 144,983 138,344 146,557 130,900 129,799 12.50%
NOSH 109,803 124,914 109,835 109,796 110,193 110,000 109,999 -0.11%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 6.57% 6.70% 5.44% 4.47% 2.11% 3.25% 2.27% -
ROE 13.01% 12.11% 10.61% 8.86% 2.33% 6.02% 3.10% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 316.69 295.38 330.25 341.19 329.93 329.54 289.65 6.14%
EPS 18.34 18.72 14.01 11.16 3.10 7.16 3.66 193.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.36 1.32 1.26 1.33 1.19 1.18 12.64%
Adjusted Per Share Value based on latest NOSH - 109,882
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 98.06 104.05 102.29 105.64 102.52 102.22 89.85 6.01%
EPS 5.68 5.80 4.34 3.46 0.96 2.22 1.13 194.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4366 0.4791 0.4088 0.3901 0.4133 0.3691 0.366 12.51%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.91 0.62 0.50 0.33 0.33 0.36 0.36 -
P/RPS 0.29 0.21 0.15 0.10 0.10 0.11 0.12 80.37%
P/EPS 4.96 3.77 3.57 2.96 10.65 5.03 9.84 -36.74%
EY 20.15 26.56 28.02 33.82 9.39 19.89 10.16 58.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.46 0.38 0.26 0.25 0.30 0.31 64.04%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 30/05/07 27/02/07 13/12/06 29/08/06 22/06/06 27/02/06 -
Price 0.78 0.68 0.68 0.47 0.37 0.37 0.40 -
P/RPS 0.25 0.23 0.21 0.14 0.11 0.11 0.14 47.34%
P/EPS 4.25 4.13 4.85 4.21 11.94 5.17 10.93 -46.81%
EY 23.51 24.21 20.60 23.74 8.38 19.35 9.15 87.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.50 0.52 0.37 0.28 0.31 0.34 37.92%

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