[MINHO] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 316.65%
YoY- 160.79%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 182,668 131,719 66,975 222,052 144,984 115,441 57,244 116.59%
PBT 17,149 14,595 8,777 12,612 5,134 5,802 3,997 163.80%
Tax -4,998 -4,128 -2,380 -2,681 -2,397 -2,370 -1,335 140.91%
NP 12,151 10,467 6,397 9,931 2,737 3,432 2,662 174.91%
-
NP to SH 8,418 7,369 4,581 8,108 1,946 2,622 2,397 130.86%
-
Tax Rate 29.14% 28.28% 27.12% 21.26% 46.69% 40.85% 33.40% -
Total Cost 170,517 121,252 60,578 212,121 142,247 112,009 54,582 113.55%
-
Net Worth 395,964 395,964 392,396 388,829 399,531 377,997 377,997 3.14%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 395,964 395,964 392,396 388,829 399,531 377,997 377,997 3.14%
NOSH 356,724 356,724 356,724 356,724 356,724 340,538 340,538 3.14%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 6.65% 7.95% 9.55% 4.47% 1.89% 2.97% 4.65% -
ROE 2.13% 1.86% 1.17% 2.09% 0.49% 0.69% 0.63% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 51.21 36.92 18.78 62.25 40.64 33.90 16.81 110.00%
EPS 2.36 2.07 1.28 2.27 0.55 0.77 0.70 124.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.11 1.10 1.09 1.12 1.11 1.11 0.00%
Adjusted Per Share Value based on latest NOSH - 356,724
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 51.51 37.14 18.89 62.62 40.88 32.55 16.14 116.61%
EPS 2.37 2.08 1.29 2.29 0.55 0.74 0.68 129.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1166 1.1166 1.1065 1.0965 1.1267 1.0659 1.0659 3.14%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.315 0.335 0.355 0.30 0.315 0.38 0.335 -
P/RPS 0.62 0.91 1.89 0.48 0.78 1.12 1.99 -54.00%
P/EPS 13.35 16.22 27.64 13.20 57.74 49.35 47.59 -57.11%
EY 7.49 6.17 3.62 7.58 1.73 2.03 2.10 133.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.30 0.32 0.28 0.28 0.34 0.30 -4.49%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 30/09/21 31/05/21 -
Price 0.335 0.315 0.33 0.325 0.295 0.315 0.35 -
P/RPS 0.65 0.85 1.76 0.52 0.73 0.93 2.08 -53.91%
P/EPS 14.20 15.25 25.70 14.30 54.08 40.91 49.72 -56.59%
EY 7.04 6.56 3.89 6.99 1.85 2.44 2.01 130.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.28 0.30 0.30 0.26 0.28 0.32 -4.20%

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