[MINHO] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 670.75%
YoY- -80.09%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 230,142 211,906 204,396 278,669 364,160 374,610 329,082 -5.78%
PBT 3,985 8,616 4,374 11,492 28,780 24,386 19,652 -23.34%
Tax -3,344 -3,437 -2,180 -4,290 -8,405 -7,632 -6,518 -10.52%
NP 641 5,178 2,194 7,201 20,374 16,754 13,133 -39.53%
-
NP to SH -1,326 4,236 2,058 3,653 18,349 12,253 9,470 -
-
Tax Rate 83.91% 39.89% 49.84% 37.33% 29.20% 31.30% 33.17% -
Total Cost 229,501 206,728 202,201 271,468 343,785 357,856 315,949 -5.18%
-
Net Worth 264,604 205,570 200,391 156,257 159,256 138,344 109,785 15.78%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 264,604 205,570 200,391 156,257 159,256 138,344 109,785 15.78%
NOSH 109,340 109,930 109,503 110,040 109,832 109,796 109,785 -0.06%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 0.28% 2.44% 1.07% 2.58% 5.59% 4.47% 3.99% -
ROE -0.50% 2.06% 1.03% 2.34% 11.52% 8.86% 8.63% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 210.48 192.76 186.66 253.24 331.56 341.19 299.75 -5.71%
EPS -1.21 3.85 1.88 3.32 16.71 11.16 8.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.42 1.87 1.83 1.42 1.45 1.26 1.00 15.86%
Adjusted Per Share Value based on latest NOSH - 109,894
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 64.52 59.40 57.30 78.12 102.08 105.01 92.25 -5.78%
EPS -0.37 1.19 0.58 1.02 5.14 3.43 2.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7418 0.5763 0.5618 0.438 0.4464 0.3878 0.3078 15.78%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.34 0.38 0.38 0.38 0.75 0.33 0.37 -
P/RPS 0.16 0.20 0.20 0.15 0.23 0.10 0.12 4.90%
P/EPS -28.02 9.86 20.21 11.45 4.49 2.96 4.29 -
EY -3.57 10.14 4.95 8.74 22.28 33.82 23.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.20 0.21 0.27 0.52 0.26 0.37 -14.94%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 29/11/11 29/11/10 30/11/09 28/11/08 05/12/07 13/12/06 29/11/05 -
Price 0.55 0.35 0.31 0.28 0.60 0.47 0.38 -
P/RPS 0.26 0.18 0.17 0.11 0.18 0.14 0.13 12.24%
P/EPS -45.33 9.08 16.49 8.43 3.59 4.21 4.41 -
EY -2.21 11.01 6.06 11.86 27.84 23.74 22.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.19 0.17 0.20 0.41 0.37 0.38 -8.02%

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