[MINHO] YoY TTM Result on 31-Mar-2022 [#1]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
31-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 26.94%
YoY- 91.87%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 194,051 208,203 231,783 207,428 234,699 271,196 281,314 -5.99%
PBT 16,234 14,769 17,392 8,520 2,955 20,614 19,330 -2.86%
Tax -7,221 -7,055 -3,726 -1,685 -3,217 -5,385 -5,613 4.28%
NP 9,013 7,714 13,666 6,835 -262 15,229 13,717 -6.75%
-
NP to SH 6,970 5,220 10,292 5,364 -401 12,488 11,193 -7.58%
-
Tax Rate 44.48% 47.77% 21.42% 19.78% 108.87% 26.12% 29.04% -
Total Cost 185,038 200,489 218,117 200,593 234,961 255,967 267,597 -5.95%
-
Net Worth 403,098 395,964 392,396 377,997 371,186 377,997 362,508 1.78%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - 1,647 -
Div Payout % - - - - - - 14.72% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 403,098 395,964 392,396 377,997 371,186 377,997 362,508 1.78%
NOSH 356,724 356,724 356,724 340,538 340,538 340,538 219,702 8.40%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 4.64% 3.71% 5.90% 3.30% -0.11% 5.62% 4.88% -
ROE 1.73% 1.32% 2.62% 1.42% -0.11% 3.30% 3.09% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 54.40 58.37 64.98 60.91 68.92 79.64 128.04 -13.28%
EPS 1.95 1.46 2.89 1.58 -0.12 3.67 5.09 -14.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.75 -
NAPS 1.13 1.11 1.10 1.11 1.09 1.11 1.65 -6.10%
Adjusted Per Share Value based on latest NOSH - 356,724
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 54.40 58.37 64.98 58.15 65.79 76.02 78.86 -5.99%
EPS 1.95 1.46 2.89 1.50 -0.11 3.50 3.14 -7.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.46 -
NAPS 1.13 1.11 1.10 1.0596 1.0405 1.0596 1.0162 1.78%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.30 0.305 0.355 0.335 0.205 0.29 0.445 -
P/RPS 0.55 0.52 0.55 0.55 0.30 0.36 0.35 7.81%
P/EPS 15.35 20.84 12.30 21.27 -174.09 7.91 8.73 9.85%
EY 6.51 4.80 8.13 4.70 -0.57 12.65 11.45 -8.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.69 -
P/NAPS 0.27 0.27 0.32 0.30 0.19 0.26 0.27 0.00%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 31/05/24 31/05/23 31/05/22 31/05/21 29/06/20 29/05/19 30/05/18 -
Price 0.315 0.305 0.335 0.35 0.24 0.27 0.425 -
P/RPS 0.58 0.52 0.52 0.57 0.35 0.34 0.33 9.84%
P/EPS 16.12 20.84 11.61 22.22 -203.81 7.36 8.34 11.59%
EY 6.20 4.80 8.61 4.50 -0.49 13.58 11.99 -10.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.76 -
P/NAPS 0.28 0.27 0.30 0.32 0.22 0.24 0.26 1.24%

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