[MINHO] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
22-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -16.91%
YoY- 39.12%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 362,733 352,761 339,724 328,793 318,615 311,443 311,890 10.56%
PBT 23,800 14,180 6,397 8,811 10,627 13,800 13,886 43.07%
Tax -4,050 -7,206 -5,944 -6,061 -7,110 -7,589 -7,444 -33.28%
NP 19,750 6,974 453 2,750 3,517 6,211 6,442 110.60%
-
NP to SH 15,389 12,400 6,583 8,567 10,310 4,203 4,981 111.69%
-
Tax Rate 17.02% 50.82% 92.92% 68.79% 66.91% 54.99% 53.61% -
Total Cost 342,983 345,787 339,271 326,043 315,098 305,232 305,448 8.01%
-
Net Worth 145,059 138,451 144,637 130,900 128,618 109,647 130,456 7.30%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 145,059 138,451 144,637 130,900 128,618 109,647 130,456 7.30%
NOSH 109,893 109,882 108,750 110,000 109,930 109,647 109,627 0.16%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 5.44% 1.98% 0.13% 0.84% 1.10% 1.99% 2.07% -
ROE 10.61% 8.96% 4.55% 6.54% 8.02% 3.83% 3.82% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 330.08 321.03 312.39 298.90 289.83 284.04 284.50 10.38%
EPS 14.00 11.28 6.05 7.79 9.38 3.83 4.54 111.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.26 1.33 1.19 1.17 1.00 1.19 7.13%
Adjusted Per Share Value based on latest NOSH - 110,000
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 101.68 98.89 95.23 92.17 89.32 87.31 87.43 10.55%
EPS 4.31 3.48 1.85 2.40 2.89 1.18 1.40 111.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4066 0.3881 0.4055 0.367 0.3606 0.3074 0.3657 7.30%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.50 0.33 0.33 0.36 0.36 0.37 0.42 -
P/RPS 0.15 0.10 0.11 0.12 0.12 0.13 0.15 0.00%
P/EPS 3.57 2.92 5.45 4.62 3.84 9.65 9.24 -46.86%
EY 28.01 34.20 18.34 21.63 26.05 10.36 10.82 88.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.26 0.25 0.30 0.31 0.37 0.35 5.61%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 13/12/06 29/08/06 22/06/06 27/02/06 29/11/05 29/08/05 -
Price 0.68 0.47 0.37 0.37 0.40 0.38 0.43 -
P/RPS 0.21 0.15 0.12 0.12 0.14 0.13 0.15 25.06%
P/EPS 4.86 4.16 6.11 4.75 4.26 9.91 9.46 -35.77%
EY 20.59 24.01 16.36 21.05 23.45 10.09 10.57 55.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.37 0.28 0.31 0.34 0.38 0.36 27.69%

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