[MINHO] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -50.52%
YoY- -52.72%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 192,777 243,557 193,312 210,404 266,685 276,184 293,022 -6.73%
PBT 14,753 22,865 6,845 9,298 14,485 21,858 22,868 -7.04%
Tax -4,113 -6,664 -3,196 -2,657 -4,805 -6,182 -6,317 -6.89%
NP 10,640 16,201 3,649 6,641 9,680 15,676 16,550 -7.09%
-
NP to SH 8,572 11,224 2,594 5,488 7,505 13,016 13,038 -6.74%
-
Tax Rate 27.88% 29.14% 46.69% 28.58% 33.17% 28.28% 27.62% -
Total Cost 182,137 227,356 189,662 203,762 257,005 260,508 276,472 -6.71%
-
Net Worth 403,098 395,964 399,531 374,591 377,997 369,099 360,311 1.88%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 403,098 395,964 399,531 374,591 377,997 369,099 360,311 1.88%
NOSH 356,724 356,724 356,724 340,538 340,538 219,702 219,702 8.40%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 5.52% 6.65% 1.89% 3.16% 3.63% 5.68% 5.65% -
ROE 2.13% 2.83% 0.65% 1.47% 1.99% 3.53% 3.62% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 54.04 68.28 54.19 61.79 78.31 125.71 133.37 -13.97%
EPS 2.40 3.15 0.73 1.61 2.20 5.92 5.93 -13.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.11 1.12 1.10 1.11 1.68 1.64 -6.01%
Adjusted Per Share Value based on latest NOSH - 356,724
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 54.04 68.28 54.19 58.98 74.76 77.42 82.14 -6.73%
EPS 2.40 3.15 0.73 1.54 2.10 3.65 3.66 -6.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.11 1.12 1.0501 1.0596 1.0347 1.0101 1.88%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.305 0.315 0.315 0.295 0.265 0.61 0.51 -
P/RPS 0.56 0.46 0.58 0.48 0.34 0.49 0.38 6.67%
P/EPS 12.69 10.01 43.31 18.31 12.02 10.30 8.59 6.71%
EY 7.88 9.99 2.31 5.46 8.32 9.71 11.64 -6.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.28 0.28 0.27 0.24 0.36 0.31 -2.27%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 30/11/23 30/11/22 30/11/21 30/11/20 29/11/19 29/11/18 28/11/17 -
Price 0.30 0.335 0.295 0.325 0.26 0.54 0.46 -
P/RPS 0.56 0.49 0.54 0.53 0.33 0.43 0.34 8.66%
P/EPS 12.48 10.65 40.56 20.17 11.80 9.11 7.75 8.26%
EY 8.01 9.39 2.47 4.96 8.48 10.97 12.90 -7.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.30 0.26 0.30 0.23 0.32 0.28 -0.60%

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