[MINHO] QoQ TTM Result on 30-Sep-2021 [#3]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -71.45%
YoY- -11.0%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 238,330 231,783 222,052 189,014 218,263 207,428 201,833 11.75%
PBT 21,405 17,392 12,612 3,459 7,161 8,520 5,299 154.28%
Tax -4,439 -3,726 -2,681 -1,568 -2,073 -1,685 -1,164 144.69%
NP 16,966 13,666 9,931 1,891 5,088 6,835 4,135 156.95%
-
NP to SH 12,855 10,292 8,108 939 3,289 5,364 3,109 158.28%
-
Tax Rate 20.74% 21.42% 21.26% 45.33% 28.95% 19.78% 21.97% -
Total Cost 221,364 218,117 212,121 187,123 213,175 200,593 197,698 7.85%
-
Net Worth 395,964 392,396 388,829 399,531 377,997 377,997 374,591 3.77%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 395,964 392,396 388,829 399,531 377,997 377,997 374,591 3.77%
NOSH 356,724 356,724 356,724 356,724 340,538 340,538 340,538 3.15%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 7.12% 5.90% 4.47% 1.00% 2.33% 3.30% 2.05% -
ROE 3.25% 2.62% 2.09% 0.24% 0.87% 1.42% 0.83% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 66.81 64.98 62.25 52.99 64.09 60.91 59.27 8.33%
EPS 3.60 2.89 2.27 0.26 0.97 1.58 0.91 150.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.10 1.09 1.12 1.11 1.11 1.10 0.60%
Adjusted Per Share Value based on latest NOSH - 356,724
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 67.21 65.36 62.62 53.30 61.55 58.49 56.92 11.74%
EPS 3.63 2.90 2.29 0.26 0.93 1.51 0.88 157.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1166 1.1065 1.0965 1.1267 1.0659 1.0659 1.0563 3.78%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.335 0.355 0.30 0.315 0.38 0.335 0.35 -
P/RPS 0.50 0.55 0.48 0.59 0.59 0.55 0.59 -10.47%
P/EPS 9.30 12.30 13.20 119.67 39.34 21.27 38.34 -61.20%
EY 10.76 8.13 7.58 0.84 2.54 4.70 2.61 157.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.32 0.28 0.28 0.34 0.30 0.32 -4.22%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 31/05/22 28/02/22 30/11/21 30/09/21 31/05/21 19/03/21 -
Price 0.32 0.335 0.335 0.295 0.315 0.35 0.345 -
P/RPS 0.48 0.52 0.54 0.56 0.49 0.57 0.58 -11.88%
P/EPS 8.88 11.61 14.74 112.07 32.61 22.22 37.79 -62.02%
EY 11.26 8.61 6.78 0.89 3.07 4.50 2.65 163.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.30 0.31 0.26 0.28 0.32 0.31 -4.36%

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