[MINHO] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 67.44%
YoY- 282.41%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 273,120 173,866 92,243 362,733 280,958 181,782 90,624 108.50%
PBT 21,585 16,759 8,740 23,800 18,290 6,652 4,560 181.65%
Tax -6,304 -5,332 -2,559 -4,050 -5,724 -2,820 -1,615 147.70%
NP 15,281 11,427 6,181 19,750 12,566 3,832 2,945 199.41%
-
NP to SH 13,762 10,069 5,142 15,388 9,190 1,708 1,969 265.12%
-
Tax Rate 29.21% 31.82% 29.28% 17.02% 31.30% 42.39% 35.42% -
Total Cost 257,839 162,439 86,062 342,983 268,392 177,950 87,679 105.12%
-
Net Worth 159,256 154,823 169,883 144,983 138,344 146,557 130,900 13.95%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 159,256 154,823 169,883 144,983 138,344 146,557 130,900 13.95%
NOSH 109,832 109,803 124,914 109,835 109,796 110,193 110,000 -0.10%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 5.59% 6.57% 6.70% 5.44% 4.47% 2.11% 3.25% -
ROE 8.64% 6.50% 3.03% 10.61% 6.64% 1.17% 1.50% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 248.67 158.34 73.84 330.25 255.89 164.97 82.39 108.70%
EPS 12.53 9.17 4.68 14.01 8.37 1.55 1.79 265.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.41 1.36 1.32 1.26 1.33 1.19 14.06%
Adjusted Per Share Value based on latest NOSH - 109,893
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 76.56 48.74 25.86 101.68 78.76 50.96 25.40 108.52%
EPS 3.86 2.82 1.44 4.31 2.58 0.48 0.55 266.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4464 0.434 0.4762 0.4064 0.3878 0.4108 0.367 13.93%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.75 0.91 0.62 0.50 0.33 0.33 0.36 -
P/RPS 0.30 0.57 0.84 0.15 0.13 0.20 0.44 -22.51%
P/EPS 5.99 9.92 15.06 3.57 3.94 21.29 20.11 -55.36%
EY 16.71 10.08 6.64 28.02 25.36 4.70 4.97 124.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.65 0.46 0.38 0.26 0.25 0.30 44.24%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 05/12/07 28/08/07 30/05/07 27/02/07 13/12/06 29/08/06 22/06/06 -
Price 0.60 0.78 0.68 0.68 0.47 0.37 0.37 -
P/RPS 0.24 0.49 0.92 0.21 0.18 0.22 0.45 -34.20%
P/EPS 4.79 8.51 16.52 4.85 5.62 23.87 20.67 -62.23%
EY 20.88 11.76 6.05 20.60 17.81 4.19 4.84 164.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.55 0.50 0.52 0.37 0.28 0.31 20.46%

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