[MINHO] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -2.1%
YoY- 136.68%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 347,732 363,564 321,346 321,802 287,844 269,220 236,318 6.64%
PBT 33,518 13,304 21,764 23,274 -25,462 5,586 9,216 23.99%
Tax -10,664 -5,640 -6,494 -11,420 -6,856 -4,508 -5,628 11.23%
NP 22,854 7,664 15,270 11,854 -32,318 1,078 3,588 36.13%
-
NP to SH 20,138 3,416 10,870 11,854 -32,318 1,078 3,588 33.29%
-
Tax Rate 31.82% 42.39% 29.84% 49.07% - 80.70% 61.07% -
Total Cost 324,878 355,900 306,076 309,948 320,162 268,142 232,730 5.71%
-
Net Worth 154,823 146,557 130,694 126,223 146,101 155,099 156,287 -0.15%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 154,823 146,557 130,694 126,223 146,101 155,099 156,287 -0.15%
NOSH 109,803 110,193 109,827 109,759 109,850 109,999 110,061 -0.03%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 6.57% 2.11% 4.75% 3.68% -11.23% 0.40% 1.52% -
ROE 13.01% 2.33% 8.32% 9.39% -22.12% 0.70% 2.30% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 316.69 329.93 292.59 293.19 262.03 244.75 214.71 6.68%
EPS 18.34 3.10 9.90 10.80 -29.42 0.98 3.26 33.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.33 1.19 1.15 1.33 1.41 1.42 -0.11%
Adjusted Per Share Value based on latest NOSH - 109,848
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 97.48 101.92 90.08 90.21 80.69 75.47 66.25 6.64%
EPS 5.65 0.96 3.05 3.32 -9.06 0.30 1.01 33.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.434 0.4108 0.3664 0.3538 0.4096 0.4348 0.4381 -0.15%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.91 0.33 0.42 0.52 0.47 0.52 0.52 -
P/RPS 0.29 0.10 0.14 0.18 0.18 0.21 0.24 3.20%
P/EPS 4.96 10.65 4.24 4.81 -1.60 53.06 15.95 -17.68%
EY 20.15 9.39 23.57 20.77 -62.60 1.88 6.27 21.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.25 0.35 0.45 0.35 0.37 0.37 9.84%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/08/07 29/08/06 29/08/05 27/08/04 28/08/03 28/08/02 30/08/01 -
Price 0.78 0.37 0.43 0.46 0.79 0.54 0.65 -
P/RPS 0.25 0.11 0.15 0.16 0.30 0.22 0.30 -2.99%
P/EPS 4.25 11.94 4.34 4.26 -2.69 55.10 19.94 -22.70%
EY 23.51 8.38 23.02 23.48 -37.24 1.81 5.02 29.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.28 0.36 0.40 0.59 0.38 0.46 3.02%

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