[MINHO] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 25.58%
YoY- 282.41%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 364,160 347,732 368,972 362,733 374,610 363,564 362,496 0.30%
PBT 28,780 33,518 34,960 23,800 24,386 13,304 18,240 35.49%
Tax -8,405 -10,664 -10,236 -4,050 -7,632 -5,640 -6,460 19.16%
NP 20,374 22,854 24,724 19,750 16,754 7,664 11,780 44.03%
-
NP to SH 18,349 20,138 20,568 15,388 12,253 3,416 7,876 75.64%
-
Tax Rate 29.20% 31.82% 29.28% 17.02% 31.30% 42.39% 35.42% -
Total Cost 343,785 324,878 344,248 342,983 357,856 355,900 350,716 -1.32%
-
Net Worth 159,256 154,823 169,883 144,983 138,344 146,557 130,900 13.95%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 159,256 154,823 169,883 144,983 138,344 146,557 130,900 13.95%
NOSH 109,832 109,803 124,914 109,835 109,796 110,193 110,000 -0.10%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 5.59% 6.57% 6.70% 5.44% 4.47% 2.11% 3.25% -
ROE 11.52% 13.01% 12.11% 10.61% 8.86% 2.33% 6.02% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 331.56 316.69 295.38 330.25 341.19 329.93 329.54 0.40%
EPS 16.71 18.34 18.72 14.01 11.16 3.10 7.16 75.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.41 1.36 1.32 1.26 1.33 1.19 14.06%
Adjusted Per Share Value based on latest NOSH - 109,893
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 102.69 98.06 104.05 102.29 105.64 102.52 102.22 0.30%
EPS 5.17 5.68 5.80 4.34 3.46 0.96 2.22 75.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4491 0.4366 0.4791 0.4088 0.3901 0.4133 0.3691 13.95%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.75 0.91 0.62 0.50 0.33 0.33 0.36 -
P/RPS 0.23 0.29 0.21 0.15 0.10 0.10 0.11 63.44%
P/EPS 4.49 4.96 3.77 3.57 2.96 10.65 5.03 -7.28%
EY 22.28 20.15 26.56 28.02 33.82 9.39 19.89 7.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.65 0.46 0.38 0.26 0.25 0.30 44.24%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 05/12/07 28/08/07 30/05/07 27/02/07 13/12/06 29/08/06 22/06/06 -
Price 0.60 0.78 0.68 0.68 0.47 0.37 0.37 -
P/RPS 0.18 0.25 0.23 0.21 0.14 0.11 0.11 38.82%
P/EPS 3.59 4.25 4.13 4.85 4.21 11.94 5.17 -21.56%
EY 27.84 23.51 24.21 20.60 23.74 8.38 19.35 27.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.55 0.50 0.52 0.37 0.28 0.31 20.46%

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