[MINHO] YoY Quarter Result on 31-Dec-2008 [#4]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 410.54%
YoY- 71.09%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 70,930 57,516 52,799 59,486 81,775 81,775 71,803 -0.20%
PBT 6,003 -2,361 1,100 -1,360 5,510 5,510 -4,110 -
Tax 5,038 78,751 -838 12,281 1,674 1,674 -1,482 -
NP 11,041 76,390 262 10,921 7,184 7,184 -5,592 -
-
NP to SH 10,357 75,826 -70 10,604 6,198 6,198 3,209 21.55%
-
Tax Rate -83.92% - 76.18% - -30.38% -30.38% - -
Total Cost 59,889 -18,874 52,537 48,565 74,591 74,591 77,395 -4.18%
-
Net Worth 274,765 281,074 213,500 167,026 156,864 145,059 128,618 13.47%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 274,765 281,074 213,500 167,026 156,864 145,059 128,618 13.47%
NOSH 109,906 109,794 116,666 109,886 109,695 109,893 109,930 -0.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 15.57% 132.82% 0.50% 18.36% 8.79% 8.79% -7.79% -
ROE 3.77% 26.98% -0.03% 6.35% 3.95% 4.27% 2.49% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 64.54 52.38 45.26 54.13 74.55 74.41 65.32 -0.19%
EPS 9.43 -3.90 -0.06 9.65 5.64 5.64 2.92 21.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.50 2.56 1.83 1.52 1.43 1.32 1.17 13.48%
Adjusted Per Share Value based on latest NOSH - 109,886
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 20.00 16.22 14.89 16.77 23.06 23.06 20.25 -0.20%
EPS 2.92 21.38 -0.02 2.99 1.75 1.75 0.90 21.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7748 0.7926 0.6021 0.471 0.4424 0.4091 0.3627 13.47%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.45 0.43 0.33 0.33 0.57 0.50 0.36 -
P/RPS 0.70 0.82 0.73 0.61 0.76 0.67 0.55 4.09%
P/EPS 4.78 0.62 -550.00 3.42 10.09 8.87 12.33 -14.60%
EY 20.94 160.61 -0.18 29.24 9.91 11.28 8.11 17.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.17 0.18 0.22 0.40 0.38 0.31 -8.65%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/02/12 02/03/11 25/02/10 27/02/09 29/02/08 27/02/07 27/02/06 -
Price 0.45 0.42 0.44 0.21 0.44 0.68 0.40 -
P/RPS 0.70 0.80 0.97 0.39 0.59 0.91 0.61 2.31%
P/EPS 4.78 0.61 -733.33 2.18 7.79 12.06 13.70 -16.08%
EY 20.94 164.43 -0.14 45.95 12.84 8.29 7.30 19.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.16 0.24 0.14 0.31 0.52 0.34 -10.05%

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