[MINHO] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -38.75%
YoY- -26.96%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 278,669 277,782 318,380 341,587 364,160 347,732 368,972 -17.02%
PBT 11,492 6,616 16,280 17,965 28,780 33,518 34,960 -52.27%
Tax -4,290 -3,378 -5,928 -4,631 -8,405 -10,664 -10,236 -43.90%
NP 7,201 3,238 10,352 13,334 20,374 22,854 24,724 -55.96%
-
NP to SH 3,653 474 6,820 11,239 18,349 20,138 20,568 -68.30%
-
Tax Rate 37.33% 51.06% 36.41% 25.78% 29.20% 31.82% 29.28% -
Total Cost 271,468 274,544 308,028 328,253 343,785 324,878 344,248 -14.60%
-
Net Worth 156,257 150,818 156,199 157,104 159,256 154,823 169,883 -5.40%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 156,257 150,818 156,199 157,104 159,256 154,823 169,883 -5.40%
NOSH 110,040 107,727 110,000 109,863 109,832 109,803 124,914 -8.08%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 2.58% 1.17% 3.25% 3.90% 5.59% 6.57% 6.70% -
ROE 2.34% 0.31% 4.37% 7.15% 11.52% 13.01% 12.11% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 253.24 257.86 289.44 310.92 331.56 316.69 295.38 -9.72%
EPS 3.32 0.44 6.20 10.23 16.71 18.34 18.72 -68.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.40 1.42 1.43 1.45 1.41 1.36 2.91%
Adjusted Per Share Value based on latest NOSH - 109,695
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 78.12 77.87 89.25 95.76 102.08 97.48 103.43 -17.02%
EPS 1.02 0.13 1.91 3.15 5.14 5.65 5.77 -68.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.438 0.4228 0.4379 0.4404 0.4464 0.434 0.4762 -5.40%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.38 0.43 0.52 0.57 0.75 0.91 0.62 -
P/RPS 0.15 0.17 0.18 0.18 0.23 0.29 0.21 -20.04%
P/EPS 11.45 97.73 8.39 5.57 4.49 4.96 3.77 109.29%
EY 8.74 1.02 11.92 17.95 22.28 20.15 26.56 -52.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.31 0.37 0.40 0.52 0.65 0.46 -29.82%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 26/08/08 28/05/08 29/02/08 05/12/07 28/08/07 30/05/07 -
Price 0.28 0.45 0.43 0.44 0.60 0.78 0.68 -
P/RPS 0.11 0.17 0.15 0.14 0.18 0.25 0.23 -38.76%
P/EPS 8.43 102.27 6.94 4.30 3.59 4.25 4.13 60.70%
EY 11.86 0.98 14.42 23.25 27.84 23.51 24.21 -37.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.32 0.30 0.31 0.41 0.55 0.50 -45.62%

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