[MINHO] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
13-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 2967.05%
YoY- 349.16%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 81,623 92,243 81,775 99,176 91,158 90,624 71,803 8.94%
PBT 8,018 8,740 5,510 11,638 2,092 4,560 -4,110 -
Tax -2,723 -2,609 1,674 -2,904 -1,205 -1,615 -1,482 50.18%
NP 5,295 6,131 7,184 8,734 887 2,945 -5,592 -
-
NP to SH 4,925 5,846 6,198 7,483 -261 1,969 3,209 33.15%
-
Tax Rate 33.96% 29.85% -30.38% 24.95% 57.60% 35.42% - -
Total Cost 76,328 86,112 74,591 90,442 90,271 87,679 77,395 -0.92%
-
Net Worth 155,005 169,883 145,059 138,451 144,637 130,900 128,618 13.28%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 155,005 169,883 145,059 138,451 144,637 130,900 128,618 13.28%
NOSH 109,933 124,914 109,893 109,882 108,750 110,000 109,930 0.00%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 6.49% 6.65% 8.79% 8.81% 0.97% 3.25% -7.79% -
ROE 3.18% 3.44% 4.27% 5.40% -0.18% 1.50% 2.49% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 74.25 73.84 74.41 90.26 83.82 82.39 65.32 8.94%
EPS 4.48 4.68 5.64 6.81 -0.24 1.79 2.92 33.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.36 1.32 1.26 1.33 1.19 1.17 13.28%
Adjusted Per Share Value based on latest NOSH - 109,882
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 22.88 25.86 22.92 27.80 25.55 25.40 20.13 8.93%
EPS 1.38 1.64 1.74 2.10 -0.07 0.55 0.90 33.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4345 0.4762 0.4066 0.3881 0.4055 0.367 0.3606 13.27%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.91 0.62 0.50 0.33 0.33 0.36 0.36 -
P/RPS 1.23 0.84 0.67 0.37 0.39 0.44 0.55 71.26%
P/EPS 20.31 13.25 8.87 4.85 -137.50 20.11 12.33 39.60%
EY 4.92 7.55 11.28 20.64 -0.73 4.97 8.11 -28.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.46 0.38 0.26 0.25 0.30 0.31 64.04%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 30/05/07 27/02/07 13/12/06 29/08/06 22/06/06 27/02/06 -
Price 0.78 0.68 0.68 0.47 0.37 0.37 0.40 -
P/RPS 1.05 0.92 0.91 0.52 0.44 0.45 0.61 43.77%
P/EPS 17.41 14.53 12.06 6.90 -154.17 20.67 13.70 17.37%
EY 5.74 6.88 8.29 14.49 -0.65 4.84 7.30 -14.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.50 0.52 0.37 0.28 0.31 0.34 37.92%

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