[MINHO] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
31-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -43.5%
YoY- 91.11%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 227,296 182,668 131,719 66,975 222,052 144,984 115,441 56.89%
PBT 19,584 17,149 14,595 8,777 12,612 5,134 5,802 124.51%
Tax -8,314 -4,998 -4,128 -2,380 -2,681 -2,397 -2,370 130.34%
NP 11,270 12,151 10,467 6,397 9,931 2,737 3,432 120.45%
-
NP to SH 7,485 8,418 7,369 4,581 8,108 1,946 2,622 100.85%
-
Tax Rate 42.45% 29.14% 28.28% 27.12% 21.26% 46.69% 40.85% -
Total Cost 216,026 170,517 121,252 60,578 212,121 142,247 112,009 54.75%
-
Net Worth 395,964 395,964 395,964 392,396 388,829 399,531 377,997 3.13%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 395,964 395,964 395,964 392,396 388,829 399,531 377,997 3.13%
NOSH 356,724 356,724 356,724 356,724 356,724 356,724 340,538 3.13%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 4.96% 6.65% 7.95% 9.55% 4.47% 1.89% 2.97% -
ROE 1.89% 2.13% 1.86% 1.17% 2.09% 0.49% 0.69% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 63.72 51.21 36.92 18.78 62.25 40.64 33.90 52.13%
EPS 2.10 2.36 2.07 1.28 2.27 0.55 0.77 94.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.11 1.11 1.10 1.09 1.12 1.11 0.00%
Adjusted Per Share Value based on latest NOSH - 356,724
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 64.10 51.51 37.14 18.89 62.62 40.88 32.55 56.91%
EPS 2.11 2.37 2.08 1.29 2.29 0.55 0.74 100.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1166 1.1166 1.1166 1.1065 1.0965 1.1267 1.0659 3.13%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.32 0.315 0.335 0.355 0.30 0.315 0.38 -
P/RPS 0.50 0.62 0.91 1.89 0.48 0.78 1.12 -41.50%
P/EPS 15.25 13.35 16.22 27.64 13.20 57.74 49.35 -54.19%
EY 6.56 7.49 6.17 3.62 7.58 1.73 2.03 118.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.28 0.30 0.32 0.28 0.28 0.34 -10.03%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 30/09/21 -
Price 0.31 0.335 0.315 0.33 0.325 0.295 0.315 -
P/RPS 0.49 0.65 0.85 1.76 0.52 0.73 0.93 -34.68%
P/EPS 14.77 14.20 15.25 25.70 14.30 54.08 40.91 -49.20%
EY 6.77 7.04 6.56 3.89 6.99 1.85 2.44 97.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.30 0.28 0.30 0.30 0.26 0.28 0.00%

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