[MINHO] YoY Annual (Unaudited) 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
YoY- 21.07%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 193,430 227,296 222,052 201,833 258,153 268,959 286,523 -6.33%
PBT 15,131 19,584 12,612 5,299 7,921 19,402 21,262 -5.50%
Tax -7,058 -8,314 -2,681 -1,164 -4,155 -5,224 -5,770 3.41%
NP 8,073 11,270 9,931 4,135 3,766 14,178 15,492 -10.28%
-
NP to SH 5,709 7,485 8,108 3,109 2,568 11,845 12,062 -11.71%
-
Tax Rate 46.65% 42.45% 21.26% 21.97% 52.46% 26.93% 27.14% -
Total Cost 185,357 216,026 212,121 197,698 254,387 254,781 271,031 -6.13%
-
Net Worth 399,531 395,964 388,829 374,591 371,186 374,591 360,311 1.73%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - 1,647 -
Div Payout % - - - - - - 13.66% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 399,531 395,964 388,829 374,591 371,186 374,591 360,311 1.73%
NOSH 356,724 356,724 356,724 340,538 340,538 340,538 219,702 8.40%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 4.17% 4.96% 4.47% 2.05% 1.46% 5.27% 5.41% -
ROE 1.43% 1.89% 2.09% 0.83% 0.69% 3.16% 3.35% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 54.22 63.72 62.25 59.27 75.81 78.98 130.41 -13.60%
EPS 1.60 2.10 2.27 0.91 0.75 3.48 5.49 -18.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.75 -
NAPS 1.12 1.11 1.09 1.10 1.09 1.10 1.64 -6.15%
Adjusted Per Share Value based on latest NOSH - 340,538
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 54.55 64.10 62.62 56.92 72.80 75.85 80.80 -6.33%
EPS 1.61 2.11 2.29 0.88 0.72 3.34 3.40 -11.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.46 -
NAPS 1.1267 1.1166 1.0965 1.0563 1.0467 1.0563 1.0161 1.73%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.305 0.32 0.30 0.35 0.33 0.275 0.48 -
P/RPS 0.56 0.50 0.48 0.59 0.44 0.35 0.37 7.14%
P/EPS 19.06 15.25 13.20 38.34 43.76 7.91 8.74 13.87%
EY 5.25 6.56 7.58 2.61 2.29 12.65 11.44 -12.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.56 -
P/NAPS 0.27 0.29 0.28 0.32 0.30 0.25 0.29 -1.18%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 28/02/23 28/02/22 19/03/21 28/02/20 28/02/19 27/02/18 -
Price 0.325 0.31 0.325 0.345 0.255 0.295 0.46 -
P/RPS 0.60 0.49 0.52 0.58 0.34 0.37 0.35 9.39%
P/EPS 20.31 14.77 14.30 37.79 33.82 8.48 8.38 15.89%
EY 4.92 6.77 6.99 2.65 2.96 11.79 11.94 -13.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.63 -
P/NAPS 0.29 0.28 0.30 0.31 0.23 0.27 0.28 0.58%

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