[MINHO] YoY Cumulative 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- 36.68%
YoY- 49.75%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 158,930 153,297 209,002 273,120 280,958 246,812 247,487 -7.11%
PBT 6,462 3,281 8,619 21,585 18,290 14,739 15,578 -13.63%
Tax -2,578 -1,635 -3,218 -6,304 -5,724 -4,889 -7,207 -15.73%
NP 3,884 1,646 5,401 15,281 12,566 9,850 8,371 -12.00%
-
NP to SH 3,177 1,544 2,740 13,762 9,190 7,103 8,371 -14.90%
-
Tax Rate 39.89% 49.83% 37.34% 29.21% 31.30% 33.17% 46.26% -
Total Cost 155,046 151,651 203,601 257,839 268,392 236,962 239,116 -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 1.55% 0.77% 1.75% 8.64% 6.64% 6.47% 6.51% -
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 144.57 139.99 189.93 248.67 255.89 224.81 225.28 -7.12%
EPS 2.89 1.41 2.49 12.53 8.37 6.47 7.62 -14.91%
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 44.55 42.97 58.59 76.56 78.76 69.19 69.38 -7.11%
EPS 0.89 0.43 0.77 3.86 2.58 1.99 2.35 -14.93%
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 0.26 0.27 0.20 0.30 0.13 0.16 0.26 0.00%
P/EPS 13.15 26.95 15.26 5.99 3.94 5.72 7.74 9.23%
EY 7.61 3.71 6.55 16.71 25.36 17.49 12.92 -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 0.24 0.22 0.15 0.24 0.18 0.17 0.24 0.00%
P/EPS 12.11 21.99 11.24 4.79 5.62 5.87 7.22 8.99%
EY 8.26 4.55 8.89 20.88 17.81 17.03 13.85 -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