[MINHO] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
05-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -8.88%
YoY- 49.75%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 211,906 204,396 278,669 364,160 374,610 329,082 329,982 -7.11%
PBT 8,616 4,374 11,492 28,780 24,386 19,652 20,770 -13.63%
Tax -3,437 -2,180 -4,290 -8,405 -7,632 -6,518 -9,609 -15.74%
NP 5,178 2,194 7,201 20,374 16,754 13,133 11,161 -12.00%
-
NP to SH 4,236 2,058 3,653 18,349 12,253 9,470 11,161 -14.90%
-
Tax Rate 39.89% 49.84% 37.33% 29.20% 31.30% 33.17% 46.26% -
Total Cost 206,728 202,201 271,468 343,785 357,856 315,949 318,821 -6.96%
-
Net Worth 205,570 200,391 156,257 159,256 138,344 109,785 128,531 8.13%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 205,570 200,391 156,257 159,256 138,344 109,785 128,531 8.13%
NOSH 109,930 109,503 110,040 109,832 109,796 109,785 109,855 0.01%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 2.44% 1.07% 2.58% 5.59% 4.47% 3.99% 3.38% -
ROE 2.06% 1.03% 2.34% 11.52% 8.86% 8.63% 8.68% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 192.76 186.66 253.24 331.56 341.19 299.75 300.38 -7.12%
EPS 3.85 1.88 3.32 16.71 11.16 8.63 10.16 -14.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.87 1.83 1.42 1.45 1.26 1.00 1.17 8.12%
Adjusted Per Share Value based on latest NOSH - 109,970
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 59.40 57.30 78.12 102.08 105.01 92.25 92.50 -7.11%
EPS 1.19 0.58 1.02 5.14 3.43 2.65 3.13 -14.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5763 0.5618 0.438 0.4464 0.3878 0.3078 0.3603 8.13%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.38 0.38 0.38 0.75 0.33 0.37 0.59 -
P/RPS 0.20 0.20 0.15 0.23 0.10 0.12 0.20 0.00%
P/EPS 9.86 20.21 11.45 4.49 2.96 4.29 5.81 9.21%
EY 10.14 4.95 8.74 22.28 33.82 23.31 17.22 -8.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.21 0.27 0.52 0.26 0.37 0.50 -14.15%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 29/11/10 30/11/09 28/11/08 05/12/07 13/12/06 29/11/05 29/11/04 -
Price 0.35 0.31 0.28 0.60 0.47 0.38 0.55 -
P/RPS 0.18 0.17 0.11 0.18 0.14 0.13 0.18 0.00%
P/EPS 9.08 16.49 8.43 3.59 4.21 4.41 5.41 9.00%
EY 11.01 6.06 11.86 27.84 23.74 22.70 18.47 -8.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.17 0.20 0.41 0.37 0.38 0.47 -14.00%

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