[MINHO] QoQ TTM Result on 31-Mar-2021 [#1]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 72.53%
YoY- 1437.66%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 222,052 189,014 218,263 207,428 201,833 215,942 220,441 0.48%
PBT 12,612 3,459 7,161 8,520 5,299 4,031 3,757 123.70%
Tax -2,681 -1,568 -2,073 -1,685 -1,164 -2,544 -2,765 -2.03%
NP 9,931 1,891 5,088 6,835 4,135 1,487 992 362.55%
-
NP to SH 8,108 939 3,289 5,364 3,109 1,055 1,099 277.59%
-
Tax Rate 21.26% 45.33% 28.95% 19.78% 21.97% 63.11% 73.60% -
Total Cost 212,121 187,123 213,175 200,593 197,698 214,455 219,449 -2.23%
-
Net Worth 388,829 399,531 377,997 377,997 374,591 374,591 374,591 2.51%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 388,829 399,531 377,997 377,997 374,591 374,591 374,591 2.51%
NOSH 356,724 356,724 340,538 340,538 340,538 340,538 340,538 3.13%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 4.47% 1.00% 2.33% 3.30% 2.05% 0.69% 0.45% -
ROE 2.09% 0.24% 0.87% 1.42% 0.83% 0.28% 0.29% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 62.25 52.99 64.09 60.91 59.27 63.41 64.73 -2.56%
EPS 2.27 0.26 0.97 1.58 0.91 0.31 0.32 267.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.12 1.11 1.11 1.10 1.10 1.10 -0.60%
Adjusted Per Share Value based on latest NOSH - 340,538
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 62.62 53.30 61.55 58.49 56.92 60.89 62.16 0.49%
EPS 2.29 0.26 0.93 1.51 0.88 0.30 0.31 277.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0965 1.1267 1.0659 1.0659 1.0563 1.0563 1.0563 2.51%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.30 0.315 0.38 0.335 0.35 0.295 0.25 -
P/RPS 0.48 0.59 0.59 0.55 0.59 0.47 0.39 14.80%
P/EPS 13.20 119.67 39.34 21.27 38.34 95.22 77.47 -69.16%
EY 7.58 0.84 2.54 4.70 2.61 1.05 1.29 224.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.28 0.34 0.30 0.32 0.27 0.23 13.97%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 30/11/21 30/09/21 31/05/21 19/03/21 30/11/20 28/08/20 -
Price 0.335 0.295 0.315 0.35 0.345 0.325 0.36 -
P/RPS 0.54 0.56 0.49 0.57 0.58 0.51 0.56 -2.38%
P/EPS 14.74 112.07 32.61 22.22 37.79 104.91 111.55 -73.96%
EY 6.78 0.89 3.07 4.50 2.65 0.95 0.90 282.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.26 0.28 0.32 0.31 0.30 0.33 -4.07%

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