[MINHO] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -23.16%
YoY- 32.16%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 364,352 362,733 352,761 339,724 328,793 318,615 311,443 11.03%
PBT 27,980 23,800 14,180 6,397 8,811 10,627 13,800 60.26%
Tax -5,044 -4,050 -7,206 -5,944 -6,061 -7,110 -7,589 -23.85%
NP 22,936 19,750 6,974 453 2,750 3,517 6,211 139.10%
-
NP to SH 18,562 15,389 12,400 6,583 8,567 10,310 4,203 169.42%
-
Tax Rate 18.03% 17.02% 50.82% 92.92% 68.79% 66.91% 54.99% -
Total Cost 341,416 342,983 345,787 339,271 326,043 315,098 305,232 7.76%
-
Net Worth 169,883 145,059 138,451 144,637 130,900 128,618 109,647 33.93%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 169,883 145,059 138,451 144,637 130,900 128,618 109,647 33.93%
NOSH 124,914 109,893 109,882 108,750 110,000 109,930 109,647 9.08%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 6.30% 5.44% 1.98% 0.13% 0.84% 1.10% 1.99% -
ROE 10.93% 10.61% 8.96% 4.55% 6.54% 8.02% 3.83% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 291.68 330.08 321.03 312.39 298.90 289.83 284.04 1.78%
EPS 14.86 14.00 11.28 6.05 7.79 9.38 3.83 147.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.32 1.26 1.33 1.19 1.17 1.00 22.77%
Adjusted Per Share Value based on latest NOSH - 108,750
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 102.75 102.29 99.48 95.80 92.72 89.85 87.83 11.03%
EPS 5.23 4.34 3.50 1.86 2.42 2.91 1.19 168.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4791 0.4091 0.3904 0.4079 0.3691 0.3627 0.3092 33.93%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.62 0.50 0.33 0.33 0.36 0.36 0.37 -
P/RPS 0.21 0.15 0.10 0.11 0.12 0.12 0.13 37.71%
P/EPS 4.17 3.57 2.92 5.45 4.62 3.84 9.65 -42.87%
EY 23.97 28.01 34.20 18.34 21.63 26.05 10.36 75.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.38 0.26 0.25 0.30 0.31 0.37 15.63%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 27/02/07 13/12/06 29/08/06 22/06/06 27/02/06 29/11/05 -
Price 0.68 0.68 0.47 0.37 0.37 0.40 0.38 -
P/RPS 0.23 0.21 0.15 0.12 0.12 0.14 0.13 46.33%
P/EPS 4.58 4.86 4.16 6.11 4.75 4.26 9.91 -40.25%
EY 21.85 20.59 24.01 16.36 21.05 23.45 10.09 67.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.52 0.37 0.28 0.31 0.34 0.38 20.09%

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