[MINHO] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 27.94%
YoY- 260.76%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 216,672 227,046 320,640 354,817 339,724 311,890 318,957 -6.23%
PBT 5,890 5,333 13,645 33,906 6,397 13,886 204 75.10%
Tax -2,315 9,312 -986 -6,562 -5,944 -7,444 -11,787 -23.74%
NP 3,575 14,645 12,659 27,344 453 6,442 -11,583 -
-
NP to SH 2,655 12,994 10,130 23,749 6,583 4,981 -11,583 -
-
Tax Rate 39.30% -174.61% 7.23% 19.35% 92.92% 53.61% 5,777.94% -
Total Cost 213,097 212,401 307,981 327,473 339,271 305,448 330,540 -7.05%
-
Net Worth 203,997 201,125 153,373 155,005 144,637 130,456 126,325 8.31%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 203,997 201,125 153,373 155,005 144,637 130,456 126,325 8.31%
NOSH 109,675 110,508 109,552 109,933 108,750 109,627 109,848 -0.02%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 1.65% 6.45% 3.95% 7.71% 0.13% 2.07% -3.63% -
ROE 1.30% 6.46% 6.60% 15.32% 4.55% 3.82% -9.17% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 197.56 205.46 292.68 322.76 312.39 284.50 290.36 -6.21%
EPS 2.42 11.76 9.25 21.60 6.05 4.54 -10.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.86 1.82 1.40 1.41 1.33 1.19 1.15 8.33%
Adjusted Per Share Value based on latest NOSH - 109,933
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 61.10 64.03 90.42 100.06 95.80 87.95 89.94 -6.23%
EPS 0.75 3.66 2.86 6.70 1.86 1.40 -3.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5753 0.5672 0.4325 0.4371 0.4079 0.3679 0.3562 8.31%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.38 0.35 0.43 0.91 0.33 0.42 0.52 -
P/RPS 0.19 0.17 0.15 0.28 0.11 0.15 0.18 0.90%
P/EPS 15.70 2.98 4.65 4.21 5.45 9.24 -4.93 -
EY 6.37 33.60 21.50 23.74 18.34 10.82 -20.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.19 0.31 0.65 0.25 0.35 0.45 -12.63%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/08/10 28/08/09 26/08/08 28/08/07 29/08/06 29/08/05 27/08/04 -
Price 0.35 0.36 0.45 0.78 0.37 0.43 0.46 -
P/RPS 0.18 0.18 0.15 0.24 0.12 0.15 0.16 1.98%
P/EPS 14.46 3.06 4.87 3.61 6.11 9.46 -4.36 -
EY 6.92 32.66 20.55 27.70 16.36 10.57 -22.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.20 0.32 0.55 0.28 0.36 0.40 -11.66%

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