[MINHO] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 212.49%
YoY- 160.79%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 243,557 263,438 267,900 222,052 193,312 230,882 228,976 4.19%
PBT 22,865 29,190 35,108 12,612 6,845 11,604 15,988 26.90%
Tax -6,664 -8,256 -9,520 -2,681 -3,196 -4,740 -5,340 15.89%
NP 16,201 20,934 25,588 9,931 3,649 6,864 10,648 32.25%
-
NP to SH 11,224 14,738 18,324 8,108 2,594 5,244 9,588 11.06%
-
Tax Rate 29.14% 28.28% 27.12% 21.26% 46.69% 40.85% 33.40% -
Total Cost 227,356 242,504 242,312 212,121 189,662 224,018 218,328 2.73%
-
Net Worth 395,964 395,964 392,396 388,829 399,531 377,997 377,997 3.14%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 395,964 395,964 392,396 388,829 399,531 377,997 377,997 3.14%
NOSH 356,724 356,724 356,724 356,724 356,724 340,538 340,538 3.14%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 6.65% 7.95% 9.55% 4.47% 1.89% 2.97% 4.65% -
ROE 2.83% 3.72% 4.67% 2.09% 0.65% 1.39% 2.54% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 68.28 73.85 75.10 62.25 54.19 67.80 67.24 1.02%
EPS 3.15 4.14 5.12 2.27 0.73 1.54 2.80 8.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.11 1.10 1.09 1.12 1.11 1.11 0.00%
Adjusted Per Share Value based on latest NOSH - 356,724
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 68.68 74.29 75.55 62.62 54.51 65.11 64.57 4.19%
EPS 3.17 4.16 5.17 2.29 0.73 1.48 2.70 11.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1166 1.1166 1.1065 1.0965 1.1267 1.0659 1.0659 3.14%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.315 0.335 0.355 0.30 0.315 0.38 0.335 -
P/RPS 0.46 0.45 0.47 0.48 0.58 0.56 0.50 -5.40%
P/EPS 10.01 8.11 6.91 13.20 43.31 24.68 11.90 -10.88%
EY 9.99 12.33 14.47 7.58 2.31 4.05 8.40 12.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.30 0.32 0.28 0.28 0.34 0.30 -4.49%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 30/09/21 31/05/21 -
Price 0.335 0.315 0.33 0.325 0.295 0.315 0.35 -
P/RPS 0.49 0.43 0.44 0.52 0.54 0.46 0.52 -3.88%
P/EPS 10.65 7.62 6.42 14.30 40.56 20.46 12.43 -9.78%
EY 9.39 13.12 15.57 6.99 2.47 4.89 8.04 10.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.28 0.30 0.30 0.26 0.28 0.32 -4.20%

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