[MINHO] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
30-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -23.84%
YoY- 332.58%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 193,482 191,528 227,296 243,557 263,438 267,900 222,052 -8.79%
PBT 19,476 15,848 19,584 22,865 29,190 35,108 12,612 33.70%
Tax -5,080 -4,484 -8,314 -6,664 -8,256 -9,520 -2,681 53.30%
NP 14,396 11,364 11,270 16,201 20,934 25,588 9,931 28.17%
-
NP to SH 11,798 9,264 7,485 11,224 14,738 18,324 8,108 28.49%
-
Tax Rate 26.08% 28.29% 42.45% 29.14% 28.28% 27.12% 21.26% -
Total Cost 179,086 180,164 216,026 227,356 242,504 242,312 212,121 -10.70%
-
Net Worth 399,531 395,964 395,964 395,964 395,964 392,396 388,829 1.83%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 399,531 395,964 395,964 395,964 395,964 392,396 388,829 1.83%
NOSH 356,724 356,724 356,724 356,724 356,724 356,724 356,724 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 7.44% 5.93% 4.96% 6.65% 7.95% 9.55% 4.47% -
ROE 2.95% 2.34% 1.89% 2.83% 3.72% 4.67% 2.09% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 54.24 53.69 63.72 68.28 73.85 75.10 62.25 -8.79%
EPS 3.30 2.60 2.10 3.15 4.14 5.12 2.27 28.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.11 1.11 1.11 1.11 1.10 1.09 1.83%
Adjusted Per Share Value based on latest NOSH - 356,724
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 54.56 54.01 64.10 68.68 74.29 75.55 62.62 -8.79%
EPS 3.33 2.61 2.11 3.17 4.16 5.17 2.29 28.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1267 1.1166 1.1166 1.1166 1.1166 1.1065 1.0965 1.83%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.30 0.305 0.32 0.315 0.335 0.355 0.30 -
P/RPS 0.55 0.57 0.50 0.46 0.45 0.47 0.48 9.52%
P/EPS 9.07 11.74 15.25 10.01 8.11 6.91 13.20 -22.18%
EY 11.02 8.51 6.56 9.99 12.33 14.47 7.58 28.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.27 0.29 0.28 0.30 0.32 0.28 -2.40%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/08/23 31/05/23 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 -
Price 0.31 0.295 0.31 0.335 0.315 0.33 0.325 -
P/RPS 0.57 0.55 0.49 0.49 0.43 0.44 0.52 6.32%
P/EPS 9.37 11.36 14.77 10.65 7.62 6.42 14.30 -24.61%
EY 10.67 8.80 6.77 9.39 13.12 15.57 6.99 32.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.27 0.28 0.30 0.28 0.30 0.30 -4.50%

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