[MINHO] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -56.63%
YoY- -68.57%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 368,972 362,733 374,610 363,564 362,496 318,615 329,082 7.93%
PBT 34,960 23,800 24,386 13,304 18,240 10,629 19,652 46.86%
Tax -10,236 -4,050 -7,632 -5,640 -6,460 -3,407 -6,518 35.14%
NP 24,724 19,750 16,754 7,664 11,780 7,222 13,133 52.52%
-
NP to SH 20,568 15,388 12,253 3,416 7,876 4,024 9,470 67.79%
-
Tax Rate 29.28% 17.02% 31.30% 42.39% 35.42% 32.05% 33.17% -
Total Cost 344,248 342,983 357,856 355,900 350,716 311,393 315,949 5.89%
-
Net Worth 169,883 144,983 138,344 146,557 130,900 129,799 109,785 33.81%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 169,883 144,983 138,344 146,557 130,900 129,799 109,785 33.81%
NOSH 124,914 109,835 109,796 110,193 110,000 109,999 109,785 8.99%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 6.70% 5.44% 4.47% 2.11% 3.25% 2.27% 3.99% -
ROE 12.11% 10.61% 8.86% 2.33% 6.02% 3.10% 8.63% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 295.38 330.25 341.19 329.93 329.54 289.65 299.75 -0.97%
EPS 18.72 14.01 11.16 3.10 7.16 3.66 8.63 67.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.32 1.26 1.33 1.19 1.18 1.00 22.77%
Adjusted Per Share Value based on latest NOSH - 108,750
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 103.43 101.68 105.01 101.92 101.62 89.32 92.25 7.93%
EPS 5.77 4.31 3.43 0.96 2.21 1.13 2.65 68.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4762 0.4064 0.3878 0.4108 0.367 0.3639 0.3078 33.80%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.62 0.50 0.33 0.33 0.36 0.36 0.37 -
P/RPS 0.21 0.15 0.10 0.10 0.11 0.12 0.12 45.26%
P/EPS 3.77 3.57 2.96 10.65 5.03 9.84 4.29 -8.26%
EY 26.56 28.02 33.82 9.39 19.89 10.16 23.31 9.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.38 0.26 0.25 0.30 0.31 0.37 15.63%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 27/02/07 13/12/06 29/08/06 22/06/06 27/02/06 29/11/05 -
Price 0.68 0.68 0.47 0.37 0.37 0.40 0.38 -
P/RPS 0.23 0.21 0.14 0.11 0.11 0.14 0.13 46.33%
P/EPS 4.13 4.85 4.21 11.94 5.17 10.93 4.41 -4.28%
EY 24.21 20.60 23.74 8.38 19.35 9.15 22.70 4.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.52 0.37 0.28 0.31 0.34 0.38 20.09%

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