[MINHO] YoY Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 67.44%
YoY- 282.41%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 206,096 268,470 341,587 362,733 318,615 312,118 301,978 -6.16%
PBT 4,389 7,259 17,965 23,800 10,629 14,641 -24,164 -
Tax -2,480 9,063 -4,631 -4,050 -3,407 -9,168 -9,505 -20.04%
NP 1,909 16,322 13,334 19,750 7,222 5,473 -33,669 -
-
NP to SH 1,474 13,344 11,239 15,388 4,024 5,473 -33,669 -
-
Tax Rate 56.50% -124.85% 25.78% 17.02% 32.05% 62.62% - -
Total Cost 204,187 252,148 328,253 342,983 311,393 306,645 335,647 -7.94%
-
Net Worth 202,399 166,937 157,104 144,983 129,799 125,164 119,746 9.13%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 202,399 166,937 157,104 144,983 129,799 125,164 119,746 9.13%
NOSH 109,999 109,827 109,863 109,835 109,999 109,793 109,859 0.02%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 0.93% 6.08% 3.90% 5.44% 2.27% 1.75% -11.15% -
ROE 0.73% 7.99% 7.15% 10.61% 3.10% 4.37% -28.12% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 187.36 244.45 310.92 330.25 289.65 284.28 274.88 -6.18%
EPS 1.34 12.15 10.23 14.01 3.66 4.98 -30.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.52 1.43 1.32 1.18 1.14 1.09 9.10%
Adjusted Per Share Value based on latest NOSH - 109,893
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 58.12 75.71 96.33 102.29 89.85 88.02 85.16 -6.16%
EPS 0.42 3.76 3.17 4.34 1.13 1.54 -9.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5708 0.4708 0.443 0.4088 0.366 0.353 0.3377 9.13%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.33 0.33 0.57 0.50 0.36 0.62 0.67 -
P/RPS 0.18 0.13 0.18 0.15 0.12 0.22 0.24 -4.67%
P/EPS 24.63 2.72 5.57 3.57 9.84 12.44 -2.19 -
EY 4.06 36.82 17.95 28.02 10.16 8.04 -45.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.22 0.40 0.38 0.31 0.54 0.61 -18.39%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 29/02/08 27/02/07 27/02/06 28/02/05 27/02/04 -
Price 0.44 0.21 0.44 0.68 0.40 0.61 0.66 -
P/RPS 0.23 0.09 0.14 0.21 0.14 0.21 0.24 -0.70%
P/EPS 32.84 1.73 4.30 4.85 10.93 12.24 -2.15 -
EY 3.05 57.86 23.25 20.60 9.15 8.17 -46.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.14 0.31 0.52 0.34 0.54 0.61 -14.38%

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