[MINHO] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock

[MINHO] MINHO (M) BHD

Announcement Date

29-Aug-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

30-Jun-2006 [#2]

Profit Trend

QoQ- -13.26%

YoY- -68.57%

Quarter Report

Annoucement BMSB Q2 2006.pdf

Latest QR

Upcoming QR

MINHO's Result

MINHO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Cumulative Result
Revenue	97,449	138,891	173,866	181,782	160,673	160,901	143,922	-6.28%
YoY %	-29.84%	-20.12%	-4.35%	13.14%	-0.14%	11.80%	-	-
Horiz. %	67.71%	96.50%	120.81%	126.31%	111.64%	111.80%	100.00%	-
PBT	1,796	3,308	16,759	6,652	10,882	11,637	-12,731	-
YoY %	-45.71%	-80.26%	151.94%	-38.87%	-6.49%	191.41%	-	-
Horiz. %	-14.11%	-25.98%	-131.64%	-52.25%	-85.48%	-91.41%	100.00%	-
Tax	0	-1,689	-5,332	-2,820	-3,247	-5,710	-3,428	-
YoY %	0.00%	68.32%	-89.08%	13.15%	43.13%	-66.57%	-	-
Horiz. %	0.00%	49.27%	155.54%	82.26%	94.72%	166.57%	100.00%	-
NP	1,796	1,619	11,427	3,832	7,635	5,927	-16,159	-
YoY %	10.93%	-85.83%	198.20%	-49.81%	28.82%	136.68%	-	-
Horiz. %	-11.11%	-10.02%	-70.72%	-23.71%	-47.25%	-36.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	313	237	10,069	1,708	5,435	5,927	-16,159	-
YoY %	32.07%	-97.65%	489.52%	-68.57%	-8.30%	136.68%	-	-
Horiz. %	-1.94%	-1.47%	-62.31%	-10.57%	-33.63%	-36.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.00%	51.06%	31.82%	42.39%	29.84%	49.07%	-	-
YoY %	0.00%	60.47%	-24.94%	42.06%	-39.19%	0.00%	-	-
Horiz. %	0.00%	104.06%	64.85%	86.39%	60.81%	100.00%	-	-
Total Cost	95,653	137,272	162,439	177,950	153,038	154,974	160,081	-8.21%
YoY %	-30.32%	-15.49%	-8.72%	16.28%	-1.25%	-3.19%	-	-
Horiz. %	59.75%	85.75%	101.47%	111.16%	95.60%	96.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	203,450	150,818	154,823	146,557	130,694	126,223	146,101	5.66%
YoY %	34.90%	-2.59%	5.64%	12.14%	3.54%	-13.61%	-	-
Horiz. %	139.25%	103.23%	105.97%	100.31%	89.45%	86.39%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	203,450	150,818	154,823	146,557	130,694	126,223	146,101	5.66%
YoY %	34.90%	-2.59%	5.64%	12.14%	3.54%	-13.61%	-	-
Horiz. %	139.25%	103.23%	105.97%	100.31%	89.45%	86.39%	100.00%	-
NOSH	111,785	107,727	109,803	110,193	109,827	109,759	109,850	0.29%
YoY %	3.77%	-1.89%	-0.35%	0.33%	0.06%	-0.08%	-	-
Horiz. %	101.76%	98.07%	99.96%	100.31%	99.98%	99.92%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	1.84%	1.17%	6.57%	2.11%	4.75%	3.68%	-11.23%	-
YoY %	57.26%	-82.19%	211.37%	-55.58%	29.08%	132.77%	-	-
Horiz. %	-16.38%	-10.42%	-58.50%	-18.79%	-42.30%	-32.77%	100.00%	-
ROE	0.15%	0.16%	6.50%	1.17%	4.16%	4.70%	-11.06%	-
YoY %	-6.25%	-97.54%	455.56%	-71.88%	-11.49%	142.50%	-	-
Horiz. %	-1.36%	-1.45%	-58.77%	-10.58%	-37.61%	-42.50%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	87.17	128.93	158.34	164.97	146.30	146.59	131.02	-6.56%
YoY %	-32.39%	-18.57%	-4.02%	12.76%	-0.20%	11.88%	-	-
Horiz. %	66.53%	98.40%	120.85%	125.91%	111.66%	111.88%	100.00%	-
EPS	0.28	0.22	9.17	1.55	4.95	5.40	-14.71	-
YoY %	27.27%	-97.60%	491.61%	-68.69%	-8.33%	136.71%	-	-
Horiz. %	-1.90%	-1.50%	-62.34%	-10.54%	-33.65%	-36.71%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.82	1.40	1.41	1.33	1.19	1.15	1.33	5.36%
YoY %	30.00%	-0.71%	6.02%	11.76%	3.48%	-13.53%	-	-
Horiz. %	136.84%	105.26%	106.02%	100.00%	89.47%	86.47%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 108,750
RPS	27.32	38.94	48.74	50.96	45.04	45.11	40.35	-6.28%
YoY %	-29.84%	-20.11%	-4.36%	13.14%	-0.16%	11.80%	-	-
Horiz. %	67.71%	96.51%	120.79%	126.29%	111.62%	111.80%	100.00%	-
EPS	0.09	0.07	2.82	0.48	1.52	1.66	-4.53	-
YoY %	28.57%	-97.52%	487.50%	-68.42%	-8.43%	136.64%	-	-
Horiz. %	-1.99%	-1.55%	-62.25%	-10.60%	-33.55%	-36.64%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.5703	0.4228	0.434	0.4108	0.3664	0.3538	0.4096	5.66%
YoY %	34.89%	-2.58%	5.65%	12.12%	3.56%	-13.62%	-	-
Horiz. %	139.23%	103.22%	105.96%	100.29%	89.45%	86.38%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	0.35	0.43	0.91	0.33	0.42	0.52	0.47	-
P/RPS	0.40	0.33	0.57	0.20	0.29	0.35	0.36	1.76%
YoY %	21.21%	-42.11%	185.00%	-31.03%	-17.14%	-2.78%	-	-
Horiz. %	111.11%	91.67%	158.33%	55.56%	80.56%	97.22%	100.00%	-
P/EPS	125.00	195.45	9.92	21.29	8.49	9.63	-3.20	-
YoY %	-36.05%	1,870.26%	-53.41%	150.77%	-11.84%	400.94%	-	-
Horiz. %	-3,906.25%	-6,107.81%	-310.00%	-665.31%	-265.31%	-300.94%	100.00%	-
EY	0.80	0.51	10.08	4.70	11.78	10.38	-31.30	-
YoY %	56.86%	-94.94%	114.47%	-60.10%	13.49%	133.16%	-	-
Horiz. %	-2.56%	-1.63%	-32.20%	-15.02%	-37.64%	-33.16%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.19	0.31	0.65	0.25	0.35	0.45	0.35	-9.67%
YoY %	-38.71%	-52.31%	160.00%	-28.57%	-22.22%	28.57%	-	-
Horiz. %	54.29%	88.57%	185.71%	71.43%	100.00%	128.57%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	28/08/09	26/08/08	28/08/07	29/08/06	29/08/05	27/08/04	28/08/03	-
Price	0.36	0.45	0.78	0.37	0.43	0.46	0.79	-
P/RPS	0.41	0.35	0.49	0.22	0.29	0.31	0.60	-6.14%
YoY %	17.14%	-28.57%	122.73%	-24.14%	-6.45%	-48.33%	-	-
Horiz. %	68.33%	58.33%	81.67%	36.67%	48.33%	51.67%	100.00%	-
P/EPS	128.57	204.55	8.51	23.87	8.69	8.52	-5.37	-
YoY %	-37.14%	2,303.64%	-64.35%	174.68%	2.00%	258.66%	-	-
Horiz. %	-2,394.23%	-3,809.12%	-158.47%	-444.51%	-161.82%	-158.66%	100.00%	-
EY	0.78	0.49	11.76	4.19	11.51	11.74	-18.62	-
YoY %	59.18%	-95.83%	180.67%	-63.60%	-1.96%	163.05%	-	-
Horiz. %	-4.19%	-2.63%	-63.16%	-22.50%	-61.82%	-63.05%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.20	0.32	0.55	0.28	0.36	0.40	0.59	-16.48%
YoY %	-37.50%	-41.82%	96.43%	-22.22%	-10.00%	-32.20%	-	-
Horiz. %	33.90%	54.24%	93.22%	47.46%	61.02%	67.80%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos