[MINHO] QoQ TTM Result on 30-Jun-2021 [#2]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
30-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -38.68%
YoY- 199.27%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 231,783 222,052 189,014 218,263 207,428 201,833 215,942 4.83%
PBT 17,392 12,612 3,459 7,161 8,520 5,299 4,031 165.26%
Tax -3,726 -2,681 -1,568 -2,073 -1,685 -1,164 -2,544 28.99%
NP 13,666 9,931 1,891 5,088 6,835 4,135 1,487 339.34%
-
NP to SH 10,292 8,108 939 3,289 5,364 3,109 1,055 357.19%
-
Tax Rate 21.42% 21.26% 45.33% 28.95% 19.78% 21.97% 63.11% -
Total Cost 218,117 212,121 187,123 213,175 200,593 197,698 214,455 1.13%
-
Net Worth 392,396 388,829 399,531 377,997 377,997 374,591 374,591 3.14%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 392,396 388,829 399,531 377,997 377,997 374,591 374,591 3.14%
NOSH 356,724 356,724 356,724 340,538 340,538 340,538 340,538 3.14%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 5.90% 4.47% 1.00% 2.33% 3.30% 2.05% 0.69% -
ROE 2.62% 2.09% 0.24% 0.87% 1.42% 0.83% 0.28% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 64.98 62.25 52.99 64.09 60.91 59.27 63.41 1.64%
EPS 2.89 2.27 0.26 0.97 1.58 0.91 0.31 343.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.09 1.12 1.11 1.11 1.10 1.10 0.00%
Adjusted Per Share Value based on latest NOSH - 340,538
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 64.98 62.25 52.99 61.19 58.15 56.58 60.53 4.84%
EPS 2.89 2.27 0.26 0.92 1.50 0.87 0.30 353.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.09 1.12 1.0596 1.0596 1.0501 1.0501 3.14%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.355 0.30 0.315 0.38 0.335 0.35 0.295 -
P/RPS 0.55 0.48 0.59 0.59 0.55 0.59 0.47 11.05%
P/EPS 12.30 13.20 119.67 39.34 21.27 38.34 95.22 -74.47%
EY 8.13 7.58 0.84 2.54 4.70 2.61 1.05 291.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.28 0.28 0.34 0.30 0.32 0.27 12.00%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/05/22 28/02/22 30/11/21 30/09/21 31/05/21 19/03/21 30/11/20 -
Price 0.335 0.335 0.295 0.315 0.35 0.345 0.325 -
P/RPS 0.52 0.54 0.56 0.49 0.57 0.58 0.51 1.30%
P/EPS 11.61 14.74 112.07 32.61 22.22 37.79 104.91 -76.98%
EY 8.61 6.78 0.89 3.07 4.50 2.65 0.95 335.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.31 0.26 0.28 0.32 0.31 0.30 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