[MINHO] QoQ 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- -17.17%
YoY- 93.14%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 99,344 81,623 92,243 81,775 99,176 91,158 90,624 6.31%
PBT 4,828 8,018 8,740 5,510 11,638 2,092 4,560 3.87%
Tax -972 -2,723 -2,609 1,674 -2,904 -1,205 -1,615 -28.69%
NP 3,856 5,295 6,131 7,184 8,734 887 2,945 19.66%
-
NP to SH 3,695 4,925 5,846 6,198 7,483 -261 1,969 52.08%
-
Tax Rate 20.13% 33.96% 29.85% -30.38% 24.95% 57.60% 35.42% -
Total Cost 95,488 76,328 86,112 74,591 90,442 90,271 87,679 5.84%
-
Net Worth 159,456 155,005 169,883 145,059 138,451 144,637 130,900 14.04%
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 159,456 155,005 169,883 145,059 138,451 144,637 130,900 14.04%
NOSH 109,970 109,933 124,914 109,893 109,882 108,750 110,000 -0.01%
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 3.88% 6.49% 6.65% 8.79% 8.81% 0.97% 3.25% -
ROE 2.32% 3.18% 3.44% 4.27% 5.40% -0.18% 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 90.34 74.25 73.84 74.41 90.26 83.82 82.39 6.32%
EPS 3.36 4.48 4.68 5.64 6.81 -0.24 1.79 52.11%
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 27.85 22.88 25.86 22.92 27.80 25.55 25.40 6.32%
EPS 1.04 1.38 1.64 1.74 2.10 -0.07 0.55 52.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.447 0.4345 0.4762 0.4066 0.3881 0.4055 0.367 14.03%
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 0.83 1.23 0.84 0.67 0.37 0.39 0.44 52.60%
P/EPS 22.32 20.31 13.25 8.87 4.85 -137.50 20.11 7.19%
EY 4.48 4.92 7.55 11.28 20.64 -0.73 4.97 -6.67%
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 0.66 1.05 0.92 0.91 0.52 0.44 0.45 29.05%
P/EPS 17.86 17.41 14.53 12.06 6.90 -154.17 20.67 -9.27%
EY 5.60 5.74 6.88 8.29 14.49 -0.65 4.84 10.20%
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