[MINHO] QoQ TTM Result on 31-Dec-2021 [#4]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 763.47%
YoY- 160.79%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 259,736 238,330 231,783 222,052 189,014 218,263 207,428 16.15%
PBT 24,627 21,405 17,392 12,612 3,459 7,161 8,520 102.78%
Tax -5,282 -4,439 -3,726 -2,681 -1,568 -2,073 -1,685 114.04%
NP 19,345 16,966 13,666 9,931 1,891 5,088 6,835 99.96%
-
NP to SH 14,580 12,855 10,292 8,108 939 3,289 5,364 94.64%
-
Tax Rate 21.45% 20.74% 21.42% 21.26% 45.33% 28.95% 19.78% -
Total Cost 240,391 221,364 218,117 212,121 187,123 213,175 200,593 12.81%
-
Net Worth 395,964 395,964 392,396 388,829 399,531 377,997 377,997 3.14%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 395,964 395,964 392,396 388,829 399,531 377,997 377,997 3.14%
NOSH 356,724 356,724 356,724 356,724 356,724 340,538 340,538 3.14%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 7.45% 7.12% 5.90% 4.47% 1.00% 2.33% 3.30% -
ROE 3.68% 3.25% 2.62% 2.09% 0.24% 0.87% 1.42% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 72.81 66.81 64.98 62.25 52.99 64.09 60.91 12.62%
EPS 4.09 3.60 2.89 2.27 0.26 0.97 1.58 88.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.11 1.10 1.09 1.12 1.11 1.11 0.00%
Adjusted Per Share Value based on latest NOSH - 356,724
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 73.24 67.21 65.36 62.62 53.30 61.55 58.49 16.15%
EPS 4.11 3.63 2.90 2.29 0.26 0.93 1.51 94.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1166 1.1166 1.1065 1.0965 1.1267 1.0659 1.0659 3.14%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.315 0.335 0.355 0.30 0.315 0.38 0.335 -
P/RPS 0.43 0.50 0.55 0.48 0.59 0.59 0.55 -15.12%
P/EPS 7.71 9.30 12.30 13.20 119.67 39.34 21.27 -49.13%
EY 12.98 10.76 8.13 7.58 0.84 2.54 4.70 96.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.30 0.32 0.28 0.28 0.34 0.30 -4.49%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 30/09/21 31/05/21 -
Price 0.335 0.32 0.335 0.335 0.295 0.315 0.35 -
P/RPS 0.46 0.48 0.52 0.54 0.56 0.49 0.57 -13.30%
P/EPS 8.20 8.88 11.61 14.74 112.07 32.61 22.22 -48.51%
EY 12.20 11.26 8.61 6.78 0.89 3.07 4.50 94.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.29 0.30 0.31 0.26 0.28 0.32 -4.20%

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