[MINHO] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 6.44%
YoY- -252.51%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 374,610 329,082 329,982 296,216 289,381 177,351 324,422 2.42%
PBT 24,386 19,652 20,770 -22,846 604 3,115 21,174 2.38%
Tax -7,632 -6,518 -9,609 -7,389 -12,126 -2,561 -12,477 -7.86%
NP 16,754 13,133 11,161 -30,236 -11,522 554 8,697 11.54%
-
NP to SH 12,253 9,470 11,161 -30,236 -8,577 554 8,697 5.87%
-
Tax Rate 31.30% 33.17% 46.26% - 2,007.62% 82.22% 58.93% -
Total Cost 357,856 315,949 318,821 326,452 300,903 176,797 315,725 2.10%
-
Net Worth 138,344 109,785 128,531 148,323 111,984 158,443 157,299 -2.11%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 138,344 109,785 128,531 148,323 111,984 158,443 157,299 -2.11%
NOSH 109,796 109,785 109,855 109,869 81,740 110,800 110,000 -0.03%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 4.47% 3.99% 3.38% -10.21% -3.98% 0.31% 2.68% -
ROE 8.86% 8.63% 8.68% -20.39% -7.66% 0.35% 5.53% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 341.19 299.75 300.38 269.61 354.02 160.06 294.93 2.45%
EPS 11.16 8.63 10.16 -27.52 -10.49 0.50 7.91 5.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.00 1.17 1.35 1.37 1.43 1.43 -2.08%
Adjusted Per Share Value based on latest NOSH - 109,915
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 105.01 92.25 92.50 83.04 81.12 49.72 90.94 2.42%
EPS 3.43 2.65 3.13 -8.48 -2.40 0.16 2.44 5.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3878 0.3078 0.3603 0.4158 0.3139 0.4442 0.441 -2.11%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.33 0.37 0.59 0.68 0.45 0.53 0.95 -
P/RPS 0.10 0.12 0.20 0.25 0.13 0.33 0.32 -17.61%
P/EPS 2.96 4.29 5.81 -2.47 -4.29 106.00 12.02 -20.82%
EY 33.82 23.31 17.22 -40.47 -23.32 0.94 8.32 26.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.37 0.50 0.50 0.33 0.37 0.66 -14.37%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 13/12/06 29/11/05 29/11/04 21/11/03 26/11/02 28/11/01 29/11/00 -
Price 0.47 0.38 0.55 0.68 0.42 0.60 0.82 -
P/RPS 0.14 0.13 0.18 0.25 0.12 0.37 0.28 -10.90%
P/EPS 4.21 4.41 5.41 -2.47 -4.00 120.00 10.37 -13.94%
EY 23.74 22.70 18.47 -40.47 -24.98 0.83 9.64 16.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.38 0.47 0.50 0.31 0.42 0.57 -6.94%

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