[MINHO] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
22-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 95.73%
YoY- -46.96%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 362,733 374,610 363,564 362,496 318,615 329,082 321,346 8.38%
PBT 23,800 24,386 13,304 18,240 10,629 19,652 21,764 6.12%
Tax -4,050 -7,632 -5,640 -6,460 -3,407 -6,518 -6,494 -26.94%
NP 19,750 16,754 7,664 11,780 7,222 13,133 15,270 18.65%
-
NP to SH 15,388 12,253 3,416 7,876 4,024 9,470 10,870 25.99%
-
Tax Rate 17.02% 31.30% 42.39% 35.42% 32.05% 33.17% 29.84% -
Total Cost 342,983 357,856 355,900 350,716 311,393 315,949 306,076 7.86%
-
Net Worth 144,983 138,344 146,557 130,900 129,799 109,785 130,694 7.14%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 144,983 138,344 146,557 130,900 129,799 109,785 130,694 7.14%
NOSH 109,835 109,796 110,193 110,000 109,999 109,785 109,827 0.00%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 5.44% 4.47% 2.11% 3.25% 2.27% 3.99% 4.75% -
ROE 10.61% 8.86% 2.33% 6.02% 3.10% 8.63% 8.32% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 330.25 341.19 329.93 329.54 289.65 299.75 292.59 8.38%
EPS 14.01 11.16 3.10 7.16 3.66 8.63 9.90 25.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.26 1.33 1.19 1.18 1.00 1.19 7.13%
Adjusted Per Share Value based on latest NOSH - 110,000
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 101.68 105.01 101.92 101.62 89.32 92.25 90.08 8.38%
EPS 4.31 3.43 0.96 2.21 1.13 2.65 3.05 25.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4064 0.3878 0.4108 0.367 0.3639 0.3078 0.3664 7.13%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.50 0.33 0.33 0.36 0.36 0.37 0.42 -
P/RPS 0.15 0.10 0.10 0.11 0.12 0.12 0.14 4.69%
P/EPS 3.57 2.96 10.65 5.03 9.84 4.29 4.24 -10.80%
EY 28.02 33.82 9.39 19.89 10.16 23.31 23.57 12.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.26 0.25 0.30 0.31 0.37 0.35 5.61%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 13/12/06 29/08/06 22/06/06 27/02/06 29/11/05 29/08/05 -
Price 0.68 0.47 0.37 0.37 0.40 0.38 0.43 -
P/RPS 0.21 0.14 0.11 0.11 0.14 0.13 0.15 25.06%
P/EPS 4.85 4.21 11.94 5.17 10.93 4.41 4.34 7.66%
EY 20.60 23.74 8.38 19.35 9.15 22.70 23.02 -7.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.37 0.28 0.31 0.34 0.38 0.36 27.69%

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