[MINHO] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -43.35%
YoY- -26.48%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 280,958 181,782 90,624 318,615 246,812 160,673 80,446 130.01%
PBT 18,290 6,652 4,560 10,629 14,739 10,882 6,376 101.75%
Tax -5,724 -2,820 -1,615 -3,407 -4,889 -3,247 -2,664 66.43%
NP 12,566 3,832 2,945 7,222 9,850 7,635 3,712 125.28%
-
NP to SH 9,190 1,708 1,969 4,024 7,103 5,435 3,712 82.90%
-
Tax Rate 31.30% 42.39% 35.42% 32.05% 33.17% 29.84% 41.78% -
Total Cost 268,392 177,950 87,679 311,393 236,962 153,038 76,734 130.24%
-
Net Worth 138,344 146,557 130,900 129,799 109,785 130,694 109,933 16.54%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 138,344 146,557 130,900 129,799 109,785 130,694 109,933 16.54%
NOSH 109,796 110,193 110,000 109,999 109,785 109,827 109,933 -0.08%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 4.47% 2.11% 3.25% 2.27% 3.99% 4.75% 4.61% -
ROE 6.64% 1.17% 1.50% 3.10% 6.47% 4.16% 3.38% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 255.89 164.97 82.39 289.65 224.81 146.30 73.18 130.20%
EPS 8.37 1.55 1.79 3.66 6.47 4.95 3.38 82.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.33 1.19 1.18 1.00 1.19 1.00 16.64%
Adjusted Per Share Value based on latest NOSH - 109,930
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 79.23 51.26 25.56 89.85 69.60 45.31 22.69 129.98%
EPS 2.59 0.48 0.56 1.13 2.00 1.53 1.05 82.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3901 0.4133 0.3691 0.366 0.3096 0.3686 0.31 16.54%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.33 0.33 0.36 0.36 0.37 0.42 0.53 -
P/RPS 0.13 0.20 0.44 0.12 0.16 0.29 0.72 -68.02%
P/EPS 3.94 21.29 20.11 9.84 5.72 8.49 15.70 -60.18%
EY 25.36 4.70 4.97 10.16 17.49 11.78 6.37 150.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.25 0.30 0.31 0.37 0.35 0.53 -37.77%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 13/12/06 29/08/06 22/06/06 27/02/06 29/11/05 29/08/05 30/05/05 -
Price 0.47 0.37 0.37 0.40 0.38 0.43 0.41 -
P/RPS 0.18 0.22 0.45 0.14 0.17 0.29 0.56 -53.04%
P/EPS 5.62 23.87 20.67 10.93 5.87 8.69 12.14 -40.12%
EY 17.81 4.19 4.84 9.15 17.03 11.51 8.24 67.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.28 0.31 0.34 0.38 0.36 0.41 -6.60%

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