[MINHO] QoQ TTM Result on 31-Dec-2020 [#4]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
19-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 194.69%
YoY- 21.07%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 189,014 218,263 207,428 201,833 215,942 220,441 234,699 -13.42%
PBT 3,459 7,161 8,520 5,299 4,031 3,757 2,955 11.05%
Tax -1,568 -2,073 -1,685 -1,164 -2,544 -2,765 -3,217 -38.03%
NP 1,891 5,088 6,835 4,135 1,487 992 -262 -
-
NP to SH 939 3,289 5,364 3,109 1,055 1,099 -401 -
-
Tax Rate 45.33% 28.95% 19.78% 21.97% 63.11% 73.60% 108.87% -
Total Cost 187,123 213,175 200,593 197,698 214,455 219,449 234,961 -14.06%
-
Net Worth 399,531 377,997 377,997 374,591 374,591 374,591 371,186 5.02%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 399,531 377,997 377,997 374,591 374,591 374,591 371,186 5.02%
NOSH 356,724 340,538 340,538 340,538 340,538 340,538 340,538 3.14%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 1.00% 2.33% 3.30% 2.05% 0.69% 0.45% -0.11% -
ROE 0.24% 0.87% 1.42% 0.83% 0.28% 0.29% -0.11% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 52.99 64.09 60.91 59.27 63.41 64.73 68.92 -16.06%
EPS 0.26 0.97 1.58 0.91 0.31 0.32 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.11 1.11 1.10 1.10 1.10 1.09 1.82%
Adjusted Per Share Value based on latest NOSH - 340,538
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 53.30 61.55 58.49 56.92 60.89 62.16 66.18 -13.42%
EPS 0.26 0.93 1.51 0.88 0.30 0.31 -0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1267 1.0659 1.0659 1.0563 1.0563 1.0563 1.0467 5.02%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.315 0.38 0.335 0.35 0.295 0.25 0.205 -
P/RPS 0.59 0.59 0.55 0.59 0.47 0.39 0.30 56.90%
P/EPS 119.67 39.34 21.27 38.34 95.22 77.47 -174.09 -
EY 0.84 2.54 4.70 2.61 1.05 1.29 -0.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.34 0.30 0.32 0.27 0.23 0.19 29.46%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/11/21 30/09/21 31/05/21 19/03/21 30/11/20 28/08/20 29/06/20 -
Price 0.295 0.315 0.35 0.345 0.325 0.36 0.24 -
P/RPS 0.56 0.49 0.57 0.58 0.51 0.56 0.35 36.75%
P/EPS 112.07 32.61 22.22 37.79 104.91 111.55 -203.81 -
EY 0.89 3.07 4.50 2.65 0.95 0.90 -0.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.28 0.32 0.31 0.30 0.33 0.22 11.76%

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