[MINHO] YoY Annual (Unaudited) Result on 31-Dec-2007 [#4]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
YoY- -26.96%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 216,446 206,096 268,470 341,587 362,733 318,615 312,118 -5.91%
PBT 4,101 4,389 7,259 17,965 23,800 10,629 14,641 -19.10%
Tax 76,173 -2,480 9,063 -4,631 -4,050 -3,407 -9,168 -
NP 80,274 1,909 16,322 13,334 19,750 7,222 5,473 56.42%
-
NP to SH 80,274 1,474 13,344 11,239 15,388 4,024 5,473 56.42%
-
Tax Rate -1,857.43% 56.50% -124.85% 25.78% 17.02% 32.05% 62.62% -
Total Cost 136,172 204,187 252,148 328,253 342,983 311,393 306,645 -12.64%
-
Net Worth 280,079 202,399 166,937 157,104 144,983 129,799 125,164 14.35%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 280,079 202,399 166,937 157,104 144,983 129,799 125,164 14.35%
NOSH 109,405 109,999 109,827 109,863 109,835 109,999 109,793 -0.05%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 37.09% 0.93% 6.08% 3.90% 5.44% 2.27% 1.75% -
ROE 28.66% 0.73% 7.99% 7.15% 10.61% 3.10% 4.37% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 197.84 187.36 244.45 310.92 330.25 289.65 284.28 -5.86%
EPS -1.01 1.34 12.15 10.23 14.01 3.66 4.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.56 1.84 1.52 1.43 1.32 1.18 1.14 14.42%
Adjusted Per Share Value based on latest NOSH - 109,695
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 61.04 58.12 75.71 96.33 102.29 89.85 88.02 -5.91%
EPS 22.64 0.42 3.76 3.17 4.34 1.13 1.54 56.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7898 0.5708 0.4708 0.443 0.4088 0.366 0.353 14.35%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.43 0.33 0.33 0.57 0.50 0.36 0.62 -
P/RPS 0.22 0.18 0.13 0.18 0.15 0.12 0.22 0.00%
P/EPS 0.59 24.63 2.72 5.57 3.57 9.84 12.44 -39.82%
EY 170.63 4.06 36.82 17.95 28.02 10.16 8.04 66.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.18 0.22 0.40 0.38 0.31 0.54 -17.51%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 02/03/11 25/02/10 27/02/09 29/02/08 27/02/07 27/02/06 28/02/05 -
Price 0.42 0.44 0.21 0.44 0.68 0.40 0.61 -
P/RPS 0.21 0.23 0.09 0.14 0.21 0.14 0.21 0.00%
P/EPS 0.57 32.84 1.73 4.30 4.85 10.93 12.24 -40.00%
EY 174.70 3.05 57.86 23.25 20.60 9.15 8.17 66.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.24 0.14 0.31 0.52 0.34 0.54 -18.34%

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