[MINHO] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 145.3%
YoY- 88.38%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 352,761 339,724 328,793 318,615 311,443 311,890 311,704 8.59%
PBT 14,180 6,397 8,811 10,627 13,800 13,886 15,289 -4.89%
Tax -7,206 -5,944 -6,061 -7,110 -7,589 -7,444 -9,131 -14.58%
NP 6,974 453 2,750 3,517 6,211 6,442 6,158 8.64%
-
NP to SH 12,400 6,583 8,567 10,310 4,203 4,981 6,158 59.39%
-
Tax Rate 50.82% 92.92% 68.79% 66.91% 54.99% 53.61% 59.72% -
Total Cost 345,787 339,271 326,043 315,098 305,232 305,448 305,546 8.58%
-
Net Worth 138,451 144,637 130,900 128,618 109,647 130,456 109,933 16.60%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 138,451 144,637 130,900 128,618 109,647 130,456 109,933 16.60%
NOSH 109,882 108,750 110,000 109,930 109,647 109,627 109,933 -0.03%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 1.98% 0.13% 0.84% 1.10% 1.99% 2.07% 1.98% -
ROE 8.96% 4.55% 6.54% 8.02% 3.83% 3.82% 5.60% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 321.03 312.39 298.90 289.83 284.04 284.50 283.54 8.62%
EPS 11.28 6.05 7.79 9.38 3.83 4.54 5.60 59.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.33 1.19 1.17 1.00 1.19 1.00 16.64%
Adjusted Per Share Value based on latest NOSH - 109,930
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 98.89 95.23 92.17 89.32 87.31 87.43 87.38 8.59%
EPS 3.48 1.85 2.40 2.89 1.18 1.40 1.73 59.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3881 0.4055 0.367 0.3606 0.3074 0.3657 0.3082 16.59%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.33 0.33 0.36 0.36 0.37 0.42 0.53 -
P/RPS 0.10 0.11 0.12 0.12 0.13 0.15 0.19 -34.78%
P/EPS 2.92 5.45 4.62 3.84 9.65 9.24 9.46 -54.29%
EY 34.20 18.34 21.63 26.05 10.36 10.82 10.57 118.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.25 0.30 0.31 0.37 0.35 0.53 -37.77%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 13/12/06 29/08/06 22/06/06 27/02/06 29/11/05 29/08/05 30/05/05 -
Price 0.47 0.37 0.37 0.40 0.38 0.43 0.41 -
P/RPS 0.15 0.12 0.12 0.14 0.13 0.15 0.14 4.70%
P/EPS 4.16 6.11 4.75 4.26 9.91 9.46 7.32 -31.36%
EY 24.01 16.36 21.05 23.45 10.09 10.57 13.66 45.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.28 0.31 0.34 0.38 0.36 0.41 -6.60%

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