[MINHO] YoY TTM Result on 31-Mar-2006 [#1]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
22-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -16.91%
YoY- 39.12%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 243,492 342,337 364,352 328,793 311,704 304,566 291,228 -2.93%
PBT 4,995 22,426 27,980 8,811 15,289 -13,199 -13,899 -
Tax 9,106 -3,503 -5,044 -6,061 -9,131 -10,418 -5,386 -
NP 14,101 18,923 22,936 2,750 6,158 -23,617 -19,285 -
-
NP to SH 12,178 16,524 18,562 8,567 6,158 -23,617 -19,285 -
-
Tax Rate -182.30% 15.62% 18.03% 68.79% 59.72% - - -
Total Cost 229,391 323,414 341,416 326,043 305,546 328,183 310,513 -4.91%
-
Net Worth 200,676 156,199 169,883 130,900 109,933 122,834 147,085 5.30%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 200,676 156,199 169,883 130,900 109,933 122,834 147,085 5.30%
NOSH 109,659 110,000 124,914 110,000 109,933 109,673 109,765 -0.01%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 5.79% 5.53% 6.30% 0.84% 1.98% -7.75% -6.62% -
ROE 6.07% 10.58% 10.93% 6.54% 5.60% -19.23% -13.11% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 222.04 311.22 291.68 298.90 283.54 277.70 265.32 -2.92%
EPS 11.11 15.02 14.86 7.79 5.60 -21.53 -17.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.83 1.42 1.36 1.19 1.00 1.12 1.34 5.32%
Adjusted Per Share Value based on latest NOSH - 110,000
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 68.26 95.97 102.14 92.17 87.38 85.38 81.64 -2.93%
EPS 3.41 4.63 5.20 2.40 1.73 -6.62 -5.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5626 0.4379 0.4762 0.367 0.3082 0.3443 0.4123 5.31%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.22 0.52 0.62 0.36 0.53 0.63 0.45 -
P/RPS 0.10 0.17 0.21 0.12 0.19 0.23 0.17 -8.45%
P/EPS 1.98 3.46 4.17 4.62 9.46 -2.93 -2.56 -
EY 50.48 28.89 23.97 21.63 10.57 -34.18 -39.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.37 0.46 0.30 0.53 0.56 0.34 -15.92%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 27/05/09 28/05/08 30/05/07 22/06/06 30/05/05 28/05/04 30/05/03 -
Price 0.33 0.43 0.68 0.37 0.41 0.58 0.49 -
P/RPS 0.15 0.14 0.23 0.12 0.14 0.21 0.18 -2.99%
P/EPS 2.97 2.86 4.58 4.75 7.32 -2.69 -2.79 -
EY 33.65 34.93 21.85 21.05 13.66 -37.13 -35.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.30 0.50 0.31 0.41 0.52 0.37 -11.30%

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