[MINHO] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
13-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 88.36%
YoY- 195.03%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 354,817 364,352 362,733 352,761 339,724 328,793 318,615 7.45%
PBT 33,906 27,980 23,800 14,180 6,397 8,811 10,627 117.18%
Tax -6,562 -5,044 -4,050 -7,206 -5,944 -6,061 -7,110 -5.22%
NP 27,344 22,936 19,750 6,974 453 2,750 3,517 293.93%
-
NP to SH 23,749 18,562 15,389 12,400 6,583 8,567 10,310 74.68%
-
Tax Rate 19.35% 18.03% 17.02% 50.82% 92.92% 68.79% 66.91% -
Total Cost 327,473 341,416 342,983 345,787 339,271 326,043 315,098 2.60%
-
Net Worth 155,005 169,883 145,059 138,451 144,637 130,900 128,618 13.28%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 155,005 169,883 145,059 138,451 144,637 130,900 128,618 13.28%
NOSH 109,933 124,914 109,893 109,882 108,750 110,000 109,930 0.00%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 7.71% 6.30% 5.44% 1.98% 0.13% 0.84% 1.10% -
ROE 15.32% 10.93% 10.61% 8.96% 4.55% 6.54% 8.02% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 322.76 291.68 330.08 321.03 312.39 298.90 289.83 7.45%
EPS 21.60 14.86 14.00 11.28 6.05 7.79 9.38 74.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.36 1.32 1.26 1.33 1.19 1.17 13.28%
Adjusted Per Share Value based on latest NOSH - 109,882
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 100.06 102.75 102.29 99.48 95.80 92.72 89.85 7.46%
EPS 6.70 5.23 4.34 3.50 1.86 2.42 2.91 74.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4371 0.4791 0.4091 0.3904 0.4079 0.3691 0.3627 13.28%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.91 0.62 0.50 0.33 0.33 0.36 0.36 -
P/RPS 0.28 0.21 0.15 0.10 0.11 0.12 0.12 76.19%
P/EPS 4.21 4.17 3.57 2.92 5.45 4.62 3.84 6.34%
EY 23.74 23.97 28.01 34.20 18.34 21.63 26.05 -6.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.46 0.38 0.26 0.25 0.30 0.31 64.04%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 30/05/07 27/02/07 13/12/06 29/08/06 22/06/06 27/02/06 -
Price 0.78 0.68 0.68 0.47 0.37 0.37 0.40 -
P/RPS 0.24 0.23 0.21 0.15 0.12 0.12 0.14 43.37%
P/EPS 3.61 4.58 4.86 4.16 6.11 4.75 4.26 -10.47%
EY 27.70 21.85 20.59 24.01 16.36 21.05 23.45 11.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.50 0.52 0.37 0.28 0.31 0.34 37.92%

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