[MINHO] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 30.69%
YoY- -15.15%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 181,782 90,624 318,615 246,812 160,673 80,446 312,118 -30.32%
PBT 6,652 4,560 10,629 14,739 10,882 6,376 14,641 -40.98%
Tax -2,820 -1,615 -3,407 -4,889 -3,247 -2,664 -9,168 -54.53%
NP 3,832 2,945 7,222 9,850 7,635 3,712 5,473 -21.20%
-
NP to SH 1,708 1,969 4,024 7,103 5,435 3,712 5,473 -54.08%
-
Tax Rate 42.39% 35.42% 32.05% 33.17% 29.84% 41.78% 62.62% -
Total Cost 177,950 87,679 311,393 236,962 153,038 76,734 306,645 -30.49%
-
Net Worth 146,557 130,900 129,799 109,785 130,694 109,933 125,164 11.12%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 146,557 130,900 129,799 109,785 130,694 109,933 125,164 11.12%
NOSH 110,193 110,000 109,999 109,785 109,827 109,933 109,793 0.24%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 2.11% 3.25% 2.27% 3.99% 4.75% 4.61% 1.75% -
ROE 1.17% 1.50% 3.10% 6.47% 4.16% 3.38% 4.37% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 164.97 82.39 289.65 224.81 146.30 73.18 284.28 -30.49%
EPS 1.55 1.79 3.66 6.47 4.95 3.38 4.98 -54.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.19 1.18 1.00 1.19 1.00 1.14 10.85%
Adjusted Per Share Value based on latest NOSH - 109,647
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 51.26 25.56 89.85 69.60 45.31 22.69 88.02 -30.33%
EPS 0.48 0.56 1.13 2.00 1.53 1.05 1.54 -54.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4133 0.3691 0.366 0.3096 0.3686 0.31 0.353 11.11%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.33 0.36 0.36 0.37 0.42 0.53 0.62 -
P/RPS 0.20 0.44 0.12 0.16 0.29 0.72 0.22 -6.17%
P/EPS 21.29 20.11 9.84 5.72 8.49 15.70 12.44 43.21%
EY 4.70 4.97 10.16 17.49 11.78 6.37 8.04 -30.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.30 0.31 0.37 0.35 0.53 0.54 -40.23%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 22/06/06 27/02/06 29/11/05 29/08/05 30/05/05 28/02/05 -
Price 0.37 0.37 0.40 0.38 0.43 0.41 0.61 -
P/RPS 0.22 0.45 0.14 0.17 0.29 0.56 0.21 3.15%
P/EPS 23.87 20.67 10.93 5.87 8.69 12.14 12.24 56.28%
EY 4.19 4.84 9.15 17.03 11.51 8.24 8.17 -36.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.31 0.34 0.38 0.36 0.41 0.54 -35.53%

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