[MINHO] YoY TTM Result on 30-Sep-2021 [#3]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -71.45%
YoY- -11.0%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 192,916 189,211 259,736 189,014 215,942 261,835 273,894 -5.66%
PBT 16,350 13,500 24,627 3,459 4,031 13,872 20,505 -3.70%
Tax -8,330 -6,401 -5,282 -1,568 -2,544 -4,191 -5,669 6.61%
NP 8,020 7,099 19,345 1,891 1,487 9,681 14,836 -9.73%
-
NP to SH 6,448 5,496 14,580 939 1,055 7,712 12,045 -9.88%
-
Tax Rate 50.95% 47.41% 21.45% 45.33% 63.11% 30.21% 27.65% -
Total Cost 184,896 182,112 240,391 187,123 214,455 252,154 259,058 -5.46%
-
Net Worth 404,261 403,098 395,964 399,531 374,591 377,997 369,099 1.52%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - 1,647 -
Div Payout % - - - - - - 13.68% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 404,261 403,098 395,964 399,531 374,591 377,997 369,099 1.52%
NOSH 354,615 356,724 356,724 356,724 340,538 340,538 219,702 8.29%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 4.16% 3.75% 7.45% 1.00% 0.69% 3.70% 5.42% -
ROE 1.60% 1.36% 3.68% 0.24% 0.28% 2.04% 3.26% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 54.40 53.04 72.81 52.99 63.41 76.89 124.67 -12.89%
EPS 1.82 1.54 4.09 0.26 0.31 2.26 5.48 -16.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.75 -
NAPS 1.14 1.13 1.11 1.12 1.10 1.11 1.68 -6.25%
Adjusted Per Share Value based on latest NOSH - 356,724
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 54.40 53.36 73.24 53.30 60.89 73.84 77.24 -5.67%
EPS 1.82 1.55 4.11 0.26 0.30 2.17 3.40 -9.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.46 -
NAPS 1.14 1.1367 1.1166 1.1267 1.0563 1.0659 1.0408 1.52%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.30 0.305 0.315 0.315 0.295 0.265 0.61 -
P/RPS 0.55 0.58 0.43 0.59 0.47 0.34 0.49 1.94%
P/EPS 16.50 19.80 7.71 119.67 95.22 11.70 11.13 6.77%
EY 6.06 5.05 12.98 0.84 1.05 8.55 8.99 -6.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.23 -
P/NAPS 0.26 0.27 0.28 0.28 0.27 0.24 0.36 -5.27%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 29/11/24 30/11/23 30/11/22 30/11/21 30/11/20 29/11/19 29/11/18 -
Price 0.295 0.30 0.335 0.295 0.325 0.26 0.54 -
P/RPS 0.54 0.57 0.46 0.56 0.51 0.34 0.43 3.86%
P/EPS 16.22 19.47 8.20 112.07 104.91 11.48 9.85 8.65%
EY 6.16 5.14 12.20 0.89 0.95 8.71 10.15 -7.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.39 -
P/NAPS 0.26 0.27 0.30 0.26 0.30 0.23 0.32 -3.39%

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