[MINHO] YoY Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
31-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 126.0%
YoY- 91.11%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 194,012 191,528 267,900 228,976 206,596 300,412 291,464 -6.55%
PBT 20,260 15,848 35,108 15,988 3,104 22,968 18,120 1.87%
Tax -5,136 -4,484 -9,520 -5,340 -3,256 -7,008 -6,364 -3.50%
NP 15,124 11,364 25,588 10,648 -152 15,960 11,756 4.28%
-
NP to SH 14,308 9,264 18,324 9,588 568 12,444 9,872 6.37%
-
Tax Rate 25.35% 28.29% 27.12% 33.40% 104.90% 30.51% 35.12% -
Total Cost 178,888 180,164 242,312 218,328 206,748 284,452 279,708 -7.17%
-
Net Worth 403,098 395,964 392,396 377,997 371,186 377,997 362,508 1.78%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 403,098 395,964 392,396 377,997 371,186 377,997 362,508 1.78%
NOSH 356,724 356,724 356,724 340,538 340,538 340,538 219,702 8.40%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 7.80% 5.93% 9.55% 4.65% -0.07% 5.31% 4.03% -
ROE 3.55% 2.34% 4.67% 2.54% 0.15% 3.29% 2.72% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 54.39 53.69 75.10 67.24 60.67 88.22 132.66 -13.79%
EPS 4.00 2.60 5.12 2.80 0.16 3.64 4.48 -1.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.11 1.10 1.11 1.09 1.11 1.65 -6.10%
Adjusted Per Share Value based on latest NOSH - 356,724
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 54.39 53.69 75.10 64.19 57.91 84.21 81.71 -6.55%
EPS 4.00 2.60 5.12 2.69 0.16 3.49 2.77 6.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.11 1.10 1.0596 1.0405 1.0596 1.0162 1.78%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.30 0.305 0.355 0.335 0.205 0.29 0.445 -
P/RPS 0.55 0.57 0.47 0.50 0.34 0.33 0.34 8.33%
P/EPS 7.48 11.74 6.91 11.90 122.91 7.94 9.90 -4.56%
EY 13.37 8.51 14.47 8.40 0.81 12.60 10.10 4.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.27 0.32 0.30 0.19 0.26 0.27 0.00%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 31/05/24 31/05/23 31/05/22 31/05/21 29/06/20 29/05/19 30/05/18 -
Price 0.32 0.295 0.33 0.35 0.24 0.27 0.425 -
P/RPS 0.59 0.55 0.44 0.52 0.40 0.31 0.32 10.72%
P/EPS 7.98 11.36 6.42 12.43 143.89 7.39 9.46 -2.79%
EY 12.53 8.80 15.57 8.04 0.69 13.53 10.57 2.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.27 0.30 0.32 0.22 0.24 0.26 1.24%

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