[MINHO] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
05-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -8.88%
YoY- 49.75%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 277,782 318,380 341,587 364,160 347,732 368,972 362,733 -16.30%
PBT 6,616 16,280 17,965 28,780 33,518 34,960 23,800 -57.43%
Tax -3,378 -5,928 -4,631 -8,405 -10,664 -10,236 -4,050 -11.40%
NP 3,238 10,352 13,334 20,374 22,854 24,724 19,750 -70.07%
-
NP to SH 474 6,820 11,239 18,349 20,138 20,568 15,388 -90.19%
-
Tax Rate 51.06% 36.41% 25.78% 29.20% 31.82% 29.28% 17.02% -
Total Cost 274,544 308,028 328,253 343,785 324,878 344,248 342,983 -13.80%
-
Net Worth 150,818 156,199 157,104 159,256 154,823 169,883 144,983 2.66%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 150,818 156,199 157,104 159,256 154,823 169,883 144,983 2.66%
NOSH 107,727 110,000 109,863 109,832 109,803 124,914 109,835 -1.28%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 1.17% 3.25% 3.90% 5.59% 6.57% 6.70% 5.44% -
ROE 0.31% 4.37% 7.15% 11.52% 13.01% 12.11% 10.61% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 257.86 289.44 310.92 331.56 316.69 295.38 330.25 -15.21%
EPS 0.44 6.20 10.23 16.71 18.34 18.72 14.01 -90.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.42 1.43 1.45 1.41 1.36 1.32 4.00%
Adjusted Per Share Value based on latest NOSH - 109,970
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 77.87 89.25 95.76 102.08 97.48 103.43 101.68 -16.30%
EPS 0.13 1.91 3.15 5.14 5.65 5.77 4.31 -90.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4228 0.4379 0.4404 0.4464 0.434 0.4762 0.4064 2.67%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.43 0.52 0.57 0.75 0.91 0.62 0.50 -
P/RPS 0.17 0.18 0.18 0.23 0.29 0.21 0.15 8.71%
P/EPS 97.73 8.39 5.57 4.49 4.96 3.77 3.57 810.15%
EY 1.02 11.92 17.95 22.28 20.15 26.56 28.02 -89.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.37 0.40 0.52 0.65 0.46 0.38 -12.70%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 28/05/08 29/02/08 05/12/07 28/08/07 30/05/07 27/02/07 -
Price 0.45 0.43 0.44 0.60 0.78 0.68 0.68 -
P/RPS 0.17 0.15 0.14 0.18 0.25 0.23 0.21 -13.15%
P/EPS 102.27 6.94 4.30 3.59 4.25 4.13 4.85 664.67%
EY 0.98 14.42 23.25 27.84 23.51 24.21 20.60 -86.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.30 0.31 0.41 0.55 0.50 0.52 -27.67%

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