[MINHO] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 50.95%
YoY- 60.25%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 354,817 339,724 311,890 318,957 290,879 249,734 255,761 5.60%
PBT 33,906 6,397 13,886 204 -23,235 -17,399 6,728 30.92%
Tax -6,562 -5,944 -7,444 -11,787 -5,901 -8,057 -3,890 9.10%
NP 27,344 453 6,442 -11,583 -29,136 -25,456 2,838 45.84%
-
NP to SH 23,749 6,583 4,981 -11,583 -29,136 -26,373 -4,809 -
-
Tax Rate 19.35% 92.92% 53.61% 5,777.94% - - 57.82% -
Total Cost 327,473 339,271 305,448 330,540 320,015 275,190 252,923 4.39%
-
Net Worth 155,005 144,637 130,456 126,325 146,187 155,533 159,580 -0.48%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 155,005 144,637 130,456 126,325 146,187 155,533 159,580 -0.48%
NOSH 109,933 108,750 109,627 109,848 109,915 110,307 112,380 -0.36%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 7.71% 0.13% 2.07% -3.63% -10.02% -10.19% 1.11% -
ROE 15.32% 4.55% 3.82% -9.17% -19.93% -16.96% -3.01% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 322.76 312.39 284.50 290.36 264.64 226.40 227.58 5.99%
EPS 21.60 6.05 4.54 -10.54 -26.51 -23.91 -4.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.33 1.19 1.15 1.33 1.41 1.42 -0.11%
Adjusted Per Share Value based on latest NOSH - 109,848
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 100.06 95.80 87.95 89.94 82.03 70.42 72.12 5.60%
EPS 6.70 1.86 1.40 -3.27 -8.22 -7.44 -1.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4371 0.4079 0.3679 0.3562 0.4122 0.4386 0.45 -0.48%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.91 0.33 0.42 0.52 0.47 0.52 0.52 -
P/RPS 0.28 0.11 0.15 0.18 0.18 0.23 0.23 3.33%
P/EPS 4.21 5.45 9.24 -4.93 -1.77 -2.17 -12.15 -
EY 23.74 18.34 10.82 -20.28 -56.40 -45.98 -8.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.25 0.35 0.45 0.35 0.37 0.37 9.84%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/08/07 29/08/06 29/08/05 27/08/04 28/08/03 28/08/02 30/08/01 -
Price 0.78 0.37 0.43 0.46 0.79 0.54 0.65 -
P/RPS 0.24 0.12 0.15 0.16 0.30 0.24 0.29 -3.10%
P/EPS 3.61 6.11 9.46 -4.36 -2.98 -2.26 -15.19 -
EY 27.70 16.36 10.57 -22.92 -33.55 -44.28 -6.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.28 0.36 0.40 0.59 0.38 0.46 3.02%

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