[MINHO] QoQ Cumulative 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- -11.08%
YoY- -7.68%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 144,583 96,741 47,882 227,296 182,668 131,719 66,975 66.95%
PBT 11,065 9,738 3,962 19,584 17,149 14,595 8,777 16.68%
Tax -3,085 -2,540 -1,121 -8,314 -4,998 -4,128 -2,380 18.86%
NP 7,980 7,198 2,841 11,270 12,151 10,467 6,397 15.86%
-
NP to SH 6,429 5,899 2,316 7,485 8,418 7,369 4,581 25.32%
-
Tax Rate 27.88% 26.08% 28.29% 42.45% 29.14% 28.28% 27.12% -
Total Cost 136,603 89,543 45,041 216,026 170,517 121,252 60,578 71.87%
-
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 1.59% 1.48% 0.58% 1.89% 2.13% 1.86% 1.17% -
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 40.53 27.12 13.42 63.72 51.21 36.92 18.78 66.92%
EPS 1.80 1.65 0.65 2.10 2.36 2.07 1.28 25.49%
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 40.77 27.28 13.50 64.10 51.51 37.14 18.89 66.93%
EPS 1.81 1.66 0.65 2.11 2.37 2.08 1.29 25.30%
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 0.75 1.11 2.27 0.50 0.62 0.91 1.89 -45.96%
P/EPS 16.92 18.14 46.98 15.25 13.35 16.22 27.64 -27.88%
EY 5.91 5.51 2.13 6.56 7.49 6.17 3.62 38.60%
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 0.74 1.14 2.20 0.49 0.65 0.85 1.76 -43.84%
P/EPS 16.65 18.75 45.44 14.77 14.20 15.25 25.70 -25.10%
EY 6.01 5.33 2.20 6.77 7.04 6.56 3.89 33.60%
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