[MINHO] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -15.62%
YoY- 260.36%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 339,724 328,793 318,615 311,443 311,890 311,704 312,118 5.82%
PBT 6,397 8,811 10,627 13,800 13,886 15,289 14,641 -42.50%
Tax -5,944 -6,061 -7,110 -7,589 -7,444 -9,131 -9,168 -25.15%
NP 453 2,750 3,517 6,211 6,442 6,158 5,473 -81.09%
-
NP to SH 6,583 8,567 10,310 4,203 4,981 6,158 5,473 13.13%
-
Tax Rate 92.92% 68.79% 66.91% 54.99% 53.61% 59.72% 62.62% -
Total Cost 339,271 326,043 315,098 305,232 305,448 305,546 306,645 6.99%
-
Net Worth 144,637 130,900 128,618 109,647 130,456 109,933 125,358 10.03%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 144,637 130,900 128,618 109,647 130,456 109,933 125,358 10.03%
NOSH 108,750 110,000 109,930 109,647 109,627 109,933 109,964 -0.73%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 0.13% 0.84% 1.10% 1.99% 2.07% 1.98% 1.75% -
ROE 4.55% 6.54% 8.02% 3.83% 3.82% 5.60% 4.37% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 312.39 298.90 289.83 284.04 284.50 283.54 283.84 6.61%
EPS 6.05 7.79 9.38 3.83 4.54 5.60 4.98 13.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.19 1.17 1.00 1.19 1.00 1.14 10.85%
Adjusted Per Share Value based on latest NOSH - 109,647
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 95.23 92.17 89.32 87.31 87.43 87.38 87.50 5.82%
EPS 1.85 2.40 2.89 1.18 1.40 1.73 1.53 13.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4055 0.367 0.3606 0.3074 0.3657 0.3082 0.3514 10.04%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.33 0.36 0.36 0.37 0.42 0.53 0.62 -
P/RPS 0.11 0.12 0.12 0.13 0.15 0.19 0.22 -37.08%
P/EPS 5.45 4.62 3.84 9.65 9.24 9.46 12.46 -42.46%
EY 18.34 21.63 26.05 10.36 10.82 10.57 8.03 73.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.30 0.31 0.37 0.35 0.53 0.54 -40.23%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 22/06/06 27/02/06 29/11/05 29/08/05 30/05/05 28/02/05 -
Price 0.37 0.37 0.40 0.38 0.43 0.41 0.61 -
P/RPS 0.12 0.12 0.14 0.13 0.15 0.14 0.21 -31.20%
P/EPS 6.11 4.75 4.26 9.91 9.46 7.32 12.26 -37.22%
EY 16.36 21.05 23.45 10.09 10.57 13.66 8.16 59.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.31 0.34 0.38 0.36 0.41 0.54 -35.53%

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