[MINHO] QoQ TTM Result on 31-Dec-2022 [#4]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -48.66%
YoY- -7.68%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 189,211 192,318 208,203 227,296 259,736 238,330 231,783 -12.64%
PBT 13,500 14,727 14,769 19,584 24,627 21,405 17,392 -15.52%
Tax -6,401 -6,726 -7,055 -8,314 -5,282 -4,439 -3,726 43.39%
NP 7,099 8,001 7,714 11,270 19,345 16,966 13,666 -35.35%
-
NP to SH 5,496 6,015 5,220 7,485 14,580 12,855 10,292 -34.15%
-
Tax Rate 47.41% 45.67% 47.77% 42.45% 21.45% 20.74% 21.42% -
Total Cost 182,112 184,317 200,489 216,026 240,391 221,364 218,117 -11.32%
-
Net Worth 403,098 399,531 395,964 395,964 395,964 395,964 392,396 1.80%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 403,098 399,531 395,964 395,964 395,964 395,964 392,396 1.80%
NOSH 356,724 356,724 356,724 356,724 356,724 356,724 356,724 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 3.75% 4.16% 3.71% 4.96% 7.45% 7.12% 5.90% -
ROE 1.36% 1.51% 1.32% 1.89% 3.68% 3.25% 2.62% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 53.04 53.91 58.37 63.72 72.81 66.81 64.98 -12.64%
EPS 1.54 1.69 1.46 2.10 4.09 3.60 2.89 -34.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.12 1.11 1.11 1.11 1.11 1.10 1.80%
Adjusted Per Share Value based on latest NOSH - 356,724
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 53.36 54.23 58.71 64.10 73.24 67.21 65.36 -12.63%
EPS 1.55 1.70 1.47 2.11 4.11 3.63 2.90 -34.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1367 1.1267 1.1166 1.1166 1.1166 1.1166 1.1065 1.80%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.305 0.30 0.305 0.32 0.315 0.335 0.355 -
P/RPS 0.58 0.56 0.52 0.50 0.43 0.50 0.55 3.60%
P/EPS 19.80 17.79 20.84 15.25 7.71 9.30 12.30 37.31%
EY 5.05 5.62 4.80 6.56 12.98 10.76 8.13 -27.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.27 0.27 0.29 0.28 0.30 0.32 -10.69%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 30/11/23 30/08/23 31/05/23 28/02/23 30/11/22 30/08/22 31/05/22 -
Price 0.30 0.31 0.305 0.31 0.335 0.32 0.335 -
P/RPS 0.57 0.58 0.52 0.49 0.46 0.48 0.52 6.30%
P/EPS 19.47 18.38 20.84 14.77 8.20 8.88 11.61 41.10%
EY 5.14 5.44 4.80 6.77 12.20 11.26 8.61 -29.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.28 0.27 0.28 0.30 0.29 0.30 -6.77%

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