[MINHO] QoQ Annualized Quarter Result on 31-Dec-2022 [#4]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -33.31%
YoY- -7.68%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 192,777 193,482 191,528 227,296 243,557 263,438 267,900 -19.68%
PBT 14,753 19,476 15,848 19,584 22,865 29,190 35,108 -43.86%
Tax -4,113 -5,080 -4,484 -8,314 -6,664 -8,256 -9,520 -42.82%
NP 10,640 14,396 11,364 11,270 16,201 20,934 25,588 -44.25%
-
NP to SH 8,572 11,798 9,264 7,485 11,224 14,738 18,324 -39.71%
-
Tax Rate 27.88% 26.08% 28.29% 42.45% 29.14% 28.28% 27.12% -
Total Cost 182,137 179,086 180,164 216,026 227,356 242,504 242,312 -17.31%
-
Net Worth 403,098 399,531 395,964 395,964 395,964 395,964 392,396 1.80%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 403,098 399,531 395,964 395,964 395,964 395,964 392,396 1.80%
NOSH 356,724 356,724 356,724 356,724 356,724 356,724 356,724 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 5.52% 7.44% 5.93% 4.96% 6.65% 7.95% 9.55% -
ROE 2.13% 2.95% 2.34% 1.89% 2.83% 3.72% 4.67% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 54.04 54.24 53.69 63.72 68.28 73.85 75.10 -19.68%
EPS 2.40 3.30 2.60 2.10 3.15 4.14 5.12 -39.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.12 1.11 1.11 1.11 1.11 1.10 1.80%
Adjusted Per Share Value based on latest NOSH - 356,724
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 54.36 54.56 54.01 64.10 68.68 74.29 75.55 -19.68%
EPS 2.42 3.33 2.61 2.11 3.17 4.16 5.17 -39.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1367 1.1267 1.1166 1.1166 1.1166 1.1166 1.1065 1.80%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.305 0.30 0.305 0.32 0.315 0.335 0.355 -
P/RPS 0.56 0.55 0.57 0.50 0.46 0.45 0.47 12.37%
P/EPS 12.69 9.07 11.74 15.25 10.01 8.11 6.91 49.90%
EY 7.88 11.02 8.51 6.56 9.99 12.33 14.47 -33.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.27 0.27 0.29 0.28 0.30 0.32 -10.69%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 30/11/23 30/08/23 31/05/23 28/02/23 30/11/22 30/08/22 31/05/22 -
Price 0.30 0.31 0.295 0.31 0.335 0.315 0.33 -
P/RPS 0.56 0.57 0.55 0.49 0.49 0.43 0.44 17.42%
P/EPS 12.48 9.37 11.36 14.77 10.65 7.62 6.42 55.69%
EY 8.01 10.67 8.80 6.77 9.39 13.12 15.57 -35.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.28 0.27 0.28 0.30 0.28 0.30 -6.77%

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