[MINHO] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
19-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -43.35%
YoY- 21.07%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 193,312 230,882 228,976 201,833 210,404 198,022 206,596 -4.33%
PBT 6,845 11,604 15,988 5,299 9,298 7,880 3,104 69.33%
Tax -3,196 -4,740 -5,340 -1,164 -2,657 -2,922 -3,256 -1.23%
NP 3,649 6,864 10,648 4,135 6,641 4,958 -152 -
-
NP to SH 2,594 5,244 9,588 3,109 5,488 4,884 568 175.00%
-
Tax Rate 46.69% 40.85% 33.40% 21.97% 28.58% 37.08% 104.90% -
Total Cost 189,662 224,018 218,328 197,698 203,762 193,064 206,748 -5.58%
-
Net Worth 399,531 377,997 377,997 374,591 374,591 374,591 371,186 5.02%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 399,531 377,997 377,997 374,591 374,591 374,591 371,186 5.02%
NOSH 356,724 340,538 340,538 340,538 340,538 340,538 340,538 3.14%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 1.89% 2.97% 4.65% 2.05% 3.16% 2.50% -0.07% -
ROE 0.65% 1.39% 2.54% 0.83% 1.47% 1.30% 0.15% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 54.19 67.80 67.24 59.27 61.79 58.15 60.67 -7.24%
EPS 0.73 1.54 2.80 0.91 1.61 1.44 0.16 174.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.11 1.11 1.10 1.10 1.10 1.09 1.82%
Adjusted Per Share Value based on latest NOSH - 340,538
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 54.19 64.72 64.19 56.58 58.98 55.51 57.91 -4.32%
EPS 0.73 1.47 2.69 0.87 1.54 1.37 0.16 174.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.0596 1.0596 1.0501 1.0501 1.0501 1.0405 5.02%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.315 0.38 0.335 0.35 0.295 0.25 0.205 -
P/RPS 0.58 0.56 0.50 0.59 0.48 0.43 0.34 42.72%
P/EPS 43.31 24.68 11.90 38.34 18.31 17.43 122.91 -50.07%
EY 2.31 4.05 8.40 2.61 5.46 5.74 0.81 100.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.34 0.30 0.32 0.27 0.23 0.19 29.46%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/11/21 30/09/21 31/05/21 19/03/21 30/11/20 28/08/20 29/06/20 -
Price 0.295 0.315 0.35 0.345 0.325 0.36 0.24 -
P/RPS 0.54 0.46 0.52 0.58 0.53 0.62 0.40 22.12%
P/EPS 40.56 20.46 12.43 37.79 20.17 25.10 143.89 -56.97%
EY 2.47 4.89 8.04 2.65 4.96 3.98 0.69 133.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.28 0.32 0.31 0.30 0.33 0.22 11.76%

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