[MINHO] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -34.62%
YoY- 116.26%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 246,812 160,673 80,446 312,118 247,487 160,901 80,860 110.27%
PBT 14,739 10,882 6,376 14,641 15,578 11,637 5,728 87.66%
Tax -4,889 -3,247 -2,664 -9,168 -7,207 -5,710 -2,701 48.47%
NP 9,850 7,635 3,712 5,473 8,371 5,927 3,027 119.43%
-
NP to SH 7,103 5,435 3,712 5,473 8,371 5,927 3,027 76.49%
-
Tax Rate 33.17% 29.84% 41.78% 62.62% 46.26% 49.07% 47.15% -
Total Cost 236,962 153,038 76,734 306,645 239,116 154,974 77,833 109.91%
-
Net Worth 109,785 130,694 109,933 125,164 128,531 126,223 122,834 -7.20%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 109,785 130,694 109,933 125,164 128,531 126,223 122,834 -7.20%
NOSH 109,785 109,827 109,933 109,793 109,855 109,759 109,673 0.06%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 3.99% 4.75% 4.61% 1.75% 3.38% 3.68% 3.74% -
ROE 6.47% 4.16% 3.38% 4.37% 6.51% 4.70% 2.46% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 224.81 146.30 73.18 284.28 225.28 146.59 73.73 110.12%
EPS 6.47 4.95 3.38 4.98 7.62 5.40 2.76 76.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.19 1.00 1.14 1.17 1.15 1.12 -7.27%
Adjusted Per Share Value based on latest NOSH - 109,964
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 69.19 45.04 22.55 87.50 69.38 45.11 22.67 110.26%
EPS 1.99 1.52 1.04 1.53 2.35 1.66 0.85 76.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3078 0.3664 0.3082 0.3509 0.3603 0.3538 0.3443 -7.19%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.37 0.42 0.53 0.62 0.59 0.52 0.63 -
P/RPS 0.16 0.29 0.72 0.22 0.26 0.35 0.85 -67.12%
P/EPS 5.72 8.49 15.70 12.44 7.74 9.63 22.83 -60.22%
EY 17.49 11.78 6.37 8.04 12.92 10.38 4.38 151.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.35 0.53 0.54 0.50 0.45 0.56 -24.12%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 29/08/05 30/05/05 28/02/05 29/11/04 27/08/04 28/05/04 -
Price 0.38 0.43 0.41 0.61 0.55 0.46 0.58 -
P/RPS 0.17 0.29 0.56 0.21 0.24 0.31 0.79 -64.05%
P/EPS 5.87 8.69 12.14 12.24 7.22 8.52 21.01 -57.22%
EY 17.03 11.51 8.24 8.17 13.85 11.74 4.76 133.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.36 0.41 0.54 0.47 0.40 0.52 -18.85%

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