[MINHO] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
05-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -15.95%
YoY- 60.98%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 320,640 342,337 354,985 354,985 354,817 364,352 362,733 -7.90%
PBT 13,645 22,426 27,096 27,096 33,906 27,980 23,800 -31.01%
Tax -986 -3,503 -4,630 -4,630 -6,562 -5,044 -4,050 -61.04%
NP 12,659 18,923 22,466 22,466 27,344 22,936 19,750 -25.68%
-
NP to SH 10,130 16,524 19,961 19,961 23,749 18,562 15,389 -24.34%
-
Tax Rate 7.23% 15.62% 17.09% 17.09% 19.35% 18.03% 17.02% -
Total Cost 307,981 323,414 332,519 332,519 327,473 341,416 342,983 -6.93%
-
Net Worth 153,373 156,199 156,864 159,456 155,005 169,883 145,059 3.78%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 153,373 156,199 156,864 159,456 155,005 169,883 145,059 3.78%
NOSH 109,552 110,000 109,695 109,970 109,933 124,914 109,893 -0.20%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 3.95% 5.53% 6.33% 6.33% 7.71% 6.30% 5.44% -
ROE 6.60% 10.58% 12.72% 12.52% 15.32% 10.93% 10.61% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 292.68 311.22 323.61 322.80 322.76 291.68 330.08 -7.71%
EPS 9.25 15.02 18.20 18.15 21.60 14.86 14.00 -24.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.42 1.43 1.45 1.41 1.36 1.32 4.00%
Adjusted Per Share Value based on latest NOSH - 109,970
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 89.88 95.97 99.51 99.51 99.47 102.14 101.68 -7.90%
EPS 2.84 4.63 5.60 5.60 6.66 5.20 4.31 -24.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4299 0.4379 0.4397 0.447 0.4345 0.4762 0.4066 3.78%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.43 0.52 0.57 0.75 0.91 0.62 0.50 -
P/RPS 0.15 0.17 0.18 0.23 0.28 0.21 0.15 0.00%
P/EPS 4.65 3.46 3.13 4.13 4.21 4.17 3.57 19.28%
EY 21.50 28.89 31.92 24.20 23.74 23.97 28.01 -16.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.37 0.40 0.52 0.65 0.46 0.38 -12.70%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 28/05/08 29/02/08 05/12/07 28/08/07 30/05/07 27/02/07 -
Price 0.45 0.43 0.44 0.60 0.78 0.68 0.68 -
P/RPS 0.15 0.14 0.14 0.19 0.24 0.23 0.21 -20.11%
P/EPS 4.87 2.86 2.42 3.31 3.61 4.58 4.86 0.13%
EY 20.55 34.93 41.36 30.25 27.70 21.85 20.59 -0.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.30 0.31 0.41 0.55 0.50 0.52 -27.67%

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