[MINHO] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -17.22%
YoY- -10.98%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 269,118 291,407 320,640 342,337 354,985 354,985 354,817 -16.76%
PBT 6,844 13,714 13,645 22,426 27,096 27,096 33,906 -65.42%
Tax 9,054 -1,553 -986 -3,503 -4,630 -4,630 -6,562 -
NP 15,898 12,161 12,659 18,923 22,466 22,466 27,344 -30.22%
-
NP to SH 12,918 8,512 10,130 16,524 19,961 19,961 23,749 -33.24%
-
Tax Rate -132.29% 11.32% 7.23% 15.62% 17.09% 17.09% 19.35% -
Total Cost 253,220 279,246 307,981 323,414 332,519 332,519 327,473 -15.68%
-
Net Worth 167,026 156,049 153,373 156,199 156,864 159,456 155,005 5.08%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 167,026 156,049 153,373 156,199 156,864 159,456 155,005 5.08%
NOSH 109,886 109,894 109,552 110,000 109,695 109,970 109,933 -0.02%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 5.91% 4.17% 3.95% 5.53% 6.33% 6.33% 7.71% -
ROE 7.73% 5.45% 6.60% 10.58% 12.72% 12.52% 15.32% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 244.91 265.17 292.68 311.22 323.61 322.80 322.76 -16.73%
EPS 11.76 7.75 9.25 15.02 18.20 18.15 21.60 -33.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.42 1.40 1.42 1.43 1.45 1.41 5.11%
Adjusted Per Share Value based on latest NOSH - 110,000
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 75.44 81.69 89.88 95.97 99.51 99.51 99.47 -16.76%
EPS 3.62 2.39 2.84 4.63 5.60 5.60 6.66 -33.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4682 0.4375 0.4299 0.4379 0.4397 0.447 0.4345 5.08%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.33 0.38 0.43 0.52 0.57 0.75 0.91 -
P/RPS 0.13 0.14 0.15 0.17 0.18 0.23 0.28 -39.90%
P/EPS 2.81 4.91 4.65 3.46 3.13 4.13 4.21 -23.53%
EY 35.62 20.38 21.50 28.89 31.92 24.20 23.74 30.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.27 0.31 0.37 0.40 0.52 0.65 -51.27%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 28/11/08 26/08/08 28/05/08 29/02/08 05/12/07 28/08/07 -
Price 0.21 0.28 0.45 0.43 0.44 0.60 0.78 -
P/RPS 0.09 0.11 0.15 0.14 0.14 0.19 0.24 -47.84%
P/EPS 1.79 3.61 4.87 2.86 2.42 3.31 3.61 -37.22%
EY 55.98 27.66 20.55 34.93 41.36 30.25 27.70 59.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.20 0.32 0.30 0.31 0.41 0.55 -59.66%

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