[MINHO] YoY Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -65.78%
YoY- -78.32%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 227,296 222,052 201,833 258,153 268,959 286,523 278,500 -3.32%
PBT 19,584 12,612 5,299 7,921 19,402 21,262 19,821 -0.20%
Tax -8,314 -2,681 -1,164 -4,155 -5,224 -5,770 -3,619 14.86%
NP 11,270 9,931 4,135 3,766 14,178 15,492 16,202 -5.86%
-
NP to SH 7,485 8,108 3,109 2,568 11,845 12,062 12,816 -8.56%
-
Tax Rate 42.45% 21.26% 21.97% 52.46% 26.93% 27.14% 18.26% -
Total Cost 216,026 212,121 197,698 254,387 254,781 271,031 262,298 -3.18%
-
Net Worth 395,964 388,829 374,591 371,186 374,591 360,311 349,527 2.09%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - 1,647 - -
Div Payout % - - - - - 13.66% - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 395,964 388,829 374,591 371,186 374,591 360,311 349,527 2.09%
NOSH 356,724 356,724 340,538 340,538 340,538 219,702 219,702 8.40%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 4.96% 4.47% 2.05% 1.46% 5.27% 5.41% 5.82% -
ROE 1.89% 2.09% 0.83% 0.69% 3.16% 3.35% 3.67% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 63.72 62.25 59.27 75.81 78.98 130.41 126.69 -10.81%
EPS 2.10 2.27 0.91 0.75 3.48 5.49 5.83 -15.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.75 0.00 -
NAPS 1.11 1.09 1.10 1.09 1.10 1.64 1.59 -5.81%
Adjusted Per Share Value based on latest NOSH - 340,538
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 63.72 62.25 56.58 72.37 75.40 80.32 78.07 -3.32%
EPS 2.10 2.27 0.87 0.72 3.32 3.38 3.59 -8.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.46 0.00 -
NAPS 1.11 1.09 1.0501 1.0405 1.0501 1.0101 0.9798 2.10%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.32 0.30 0.35 0.33 0.275 0.48 0.55 -
P/RPS 0.50 0.48 0.59 0.44 0.35 0.37 0.43 2.54%
P/EPS 15.25 13.20 38.34 43.76 7.91 8.74 9.43 8.33%
EY 6.56 7.58 2.61 2.29 12.65 11.44 10.60 -7.68%
DY 0.00 0.00 0.00 0.00 0.00 1.56 0.00 -
P/NAPS 0.29 0.28 0.32 0.30 0.25 0.29 0.35 -3.08%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 28/02/23 28/02/22 19/03/21 28/02/20 28/02/19 27/02/18 27/02/17 -
Price 0.31 0.325 0.345 0.255 0.295 0.46 0.59 -
P/RPS 0.49 0.52 0.58 0.34 0.37 0.35 0.47 0.69%
P/EPS 14.77 14.30 37.79 33.82 8.48 8.38 10.12 6.50%
EY 6.77 6.99 2.65 2.96 11.79 11.94 9.88 -6.10%
DY 0.00 0.00 0.00 0.00 0.00 1.63 0.00 -
P/NAPS 0.28 0.30 0.31 0.23 0.27 0.28 0.37 -4.53%

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