[MINHO] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 135.96%
YoY- 143.09%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 368,972 362,496 321,784 323,440 313,088 274,444 169,384 13.84%
PBT 34,960 18,240 25,504 22,912 -20,948 3,804 10,060 23.06%
Tax -10,236 -6,460 -10,656 -10,804 -7,152 -3,804 -3,828 17.80%
NP 24,724 11,780 14,848 12,108 -28,100 0 6,232 25.80%
-
NP to SH 20,568 7,876 14,848 12,108 -28,100 -708 6,232 22.00%
-
Tax Rate 29.28% 35.42% 41.78% 47.15% - 100.00% 38.05% -
Total Cost 344,248 350,716 306,936 311,332 341,188 274,444 163,152 13.24%
-
Net Worth 169,883 130,900 109,933 122,834 147,085 151,556 154,702 1.57%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 169,883 130,900 109,933 122,834 147,085 151,556 154,702 1.57%
NOSH 124,914 110,000 109,933 109,673 109,765 110,625 109,718 2.18%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 6.70% 3.25% 4.61% 3.74% -8.98% 0.00% 3.68% -
ROE 12.11% 6.02% 13.51% 9.86% -19.10% -0.47% 4.03% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 295.38 329.54 292.71 294.91 285.23 248.08 154.38 11.41%
EPS 18.72 7.16 13.52 11.04 -25.60 -0.64 5.68 21.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.19 1.00 1.12 1.34 1.37 1.41 -0.59%
Adjusted Per Share Value based on latest NOSH - 109,673
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 104.05 102.22 90.74 91.21 88.29 77.39 47.77 13.84%
EPS 5.80 2.22 4.19 3.41 -7.92 -0.20 1.76 21.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4791 0.3691 0.31 0.3464 0.4148 0.4274 0.4363 1.57%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.62 0.36 0.53 0.63 0.45 0.53 0.65 -
P/RPS 0.21 0.11 0.18 0.21 0.16 0.21 0.42 -10.90%
P/EPS 3.77 5.03 3.92 5.71 -1.76 -82.81 11.44 -16.88%
EY 26.56 19.89 25.48 17.52 -56.89 -1.21 8.74 20.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.30 0.53 0.56 0.34 0.39 0.46 0.00%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/05/07 22/06/06 30/05/05 28/05/04 30/05/03 30/05/02 29/05/01 -
Price 0.68 0.37 0.41 0.58 0.49 0.54 0.60 -
P/RPS 0.23 0.11 0.14 0.20 0.17 0.22 0.39 -8.42%
P/EPS 4.13 5.17 3.04 5.25 -1.91 -84.38 10.56 -14.47%
EY 24.21 19.35 32.94 19.03 -52.24 -1.19 9.47 16.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.31 0.41 0.52 0.37 0.39 0.43 2.54%

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