[MINHO] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -22.9%
YoY- 1588.03%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 222,052 144,984 115,441 57,244 201,833 157,803 99,011 71.08%
PBT 12,612 5,134 5,802 3,997 5,299 6,974 3,940 116.73%
Tax -2,681 -2,397 -2,370 -1,335 -1,164 -1,993 -1,461 49.72%
NP 9,931 2,737 3,432 2,662 4,135 4,981 2,479 151.60%
-
NP to SH 8,108 1,946 2,622 2,397 3,109 4,116 2,442 122.07%
-
Tax Rate 21.26% 46.69% 40.85% 33.40% 21.97% 28.58% 37.08% -
Total Cost 212,121 142,247 112,009 54,582 197,698 152,822 96,532 68.77%
-
Net Worth 388,829 399,531 377,997 377,997 374,591 374,591 374,591 2.51%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 388,829 399,531 377,997 377,997 374,591 374,591 374,591 2.51%
NOSH 356,724 356,724 340,538 340,538 340,538 340,538 340,538 3.13%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 4.47% 1.89% 2.97% 4.65% 2.05% 3.16% 2.50% -
ROE 2.09% 0.49% 0.69% 0.63% 0.83% 1.10% 0.65% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 62.25 40.64 33.90 16.81 59.27 46.34 29.07 65.90%
EPS 2.27 0.55 0.77 0.70 0.91 1.21 0.72 114.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.12 1.11 1.11 1.10 1.10 1.10 -0.60%
Adjusted Per Share Value based on latest NOSH - 340,538
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 62.25 40.64 32.36 16.05 56.58 44.24 27.76 71.07%
EPS 2.27 0.55 0.74 0.67 0.87 1.15 0.68 122.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.12 1.0596 1.0596 1.0501 1.0501 1.0501 2.51%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.30 0.315 0.38 0.335 0.35 0.295 0.25 -
P/RPS 0.48 0.78 1.12 1.99 0.59 0.64 0.86 -32.13%
P/EPS 13.20 57.74 49.35 47.59 38.34 24.41 34.86 -47.56%
EY 7.58 1.73 2.03 2.10 2.61 4.10 2.87 90.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.28 0.34 0.30 0.32 0.27 0.23 13.97%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 30/11/21 30/09/21 31/05/21 19/03/21 30/11/20 28/08/20 -
Price 0.325 0.295 0.315 0.35 0.345 0.325 0.36 -
P/RPS 0.52 0.73 0.93 2.08 0.58 0.70 1.24 -43.88%
P/EPS 14.30 54.08 40.91 49.72 37.79 26.89 50.20 -56.60%
EY 6.99 1.85 2.44 2.01 2.65 3.72 1.99 130.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.26 0.28 0.32 0.31 0.30 0.33 -6.14%

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