[MINHO] YoY Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -22.9%
YoY- 1588.03%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 48,503 47,882 66,975 57,244 51,649 75,103 72,866 -6.55%
PBT 5,065 3,962 8,777 3,997 776 5,742 4,530 1.87%
Tax -1,284 -1,121 -2,380 -1,335 -814 -1,752 -1,591 -3.50%
NP 3,781 2,841 6,397 2,662 -38 3,990 2,939 4.28%
-
NP to SH 3,577 2,316 4,581 2,397 142 3,111 2,468 6.37%
-
Tax Rate 25.35% 28.29% 27.12% 33.40% 104.90% 30.51% 35.12% -
Total Cost 44,722 45,041 60,578 54,582 51,687 71,113 69,927 -7.17%
-
Net Worth 403,098 395,964 392,396 377,997 371,186 377,997 362,508 1.78%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 403,098 395,964 392,396 377,997 371,186 377,997 362,508 1.78%
NOSH 356,724 356,724 356,724 340,538 340,538 340,538 219,702 8.40%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 7.80% 5.93% 9.55% 4.65% -0.07% 5.31% 4.03% -
ROE 0.89% 0.58% 1.17% 0.63% 0.04% 0.82% 0.68% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 13.60 13.42 18.78 16.81 15.17 22.05 33.17 -13.79%
EPS 1.00 0.65 1.28 0.70 0.04 0.91 1.12 -1.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.11 1.10 1.11 1.09 1.11 1.65 -6.10%
Adjusted Per Share Value based on latest NOSH - 340,538
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 13.68 13.50 18.89 16.14 14.56 21.18 20.55 -6.55%
EPS 1.01 0.65 1.29 0.68 0.04 0.88 0.70 6.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1367 1.1166 1.1065 1.0659 1.0467 1.0659 1.0223 1.78%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.30 0.305 0.355 0.335 0.205 0.29 0.445 -
P/RPS 2.21 2.27 1.89 1.99 1.35 1.31 1.34 8.68%
P/EPS 29.92 46.98 27.64 47.59 491.62 31.74 39.61 -4.56%
EY 3.34 2.13 3.62 2.10 0.20 3.15 2.52 4.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.27 0.32 0.30 0.19 0.26 0.27 0.00%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 31/05/24 31/05/23 31/05/22 31/05/21 29/06/20 29/05/19 30/05/18 -
Price 0.32 0.295 0.33 0.35 0.24 0.27 0.425 -
P/RPS 2.35 2.20 1.76 2.08 1.58 1.22 1.28 10.64%
P/EPS 31.91 45.44 25.70 49.72 575.56 29.55 37.83 -2.79%
EY 3.13 2.20 3.89 2.01 0.17 3.38 2.64 2.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.27 0.30 0.32 0.22 0.24 0.26 1.24%

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