[MINHO] YoY Cumulative Quarter Result on 30-Jun-2022 [#2]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
30-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 60.86%
YoY- 181.05%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 97,345 96,741 131,719 115,441 99,011 136,723 144,200 -6.33%
PBT 8,968 9,738 14,595 5,802 3,940 8,104 11,676 -4.29%
Tax -2,208 -2,540 -4,128 -2,370 -1,461 -2,851 -3,387 -6.87%
NP 6,760 7,198 10,467 3,432 2,479 5,253 8,289 -3.33%
-
NP to SH 5,785 5,899 7,369 2,622 2,442 3,911 6,787 -2.62%
-
Tax Rate 24.62% 26.08% 28.28% 40.85% 37.08% 35.18% 29.01% -
Total Cost 90,585 89,543 121,252 112,009 96,532 131,470 135,911 -6.53%
-
Net Worth 406,665 399,531 395,964 377,997 374,591 377,997 366,902 1.72%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 406,665 399,531 395,964 377,997 374,591 377,997 366,902 1.72%
NOSH 356,724 356,724 356,724 340,538 340,538 340,538 219,702 8.40%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 6.94% 7.44% 7.95% 2.97% 2.50% 3.84% 5.75% -
ROE 1.42% 1.48% 1.86% 0.69% 0.65% 1.03% 1.85% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 27.29 27.12 36.92 33.90 29.07 40.15 65.63 -13.59%
EPS 1.62 1.65 2.07 0.77 0.72 1.15 3.09 -10.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.12 1.11 1.11 1.10 1.11 1.67 -6.15%
Adjusted Per Share Value based on latest NOSH - 356,724
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 27.45 27.28 37.14 32.55 27.92 38.56 40.66 -6.33%
EPS 1.63 1.66 2.08 0.74 0.69 1.10 1.91 -2.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1468 1.1267 1.1166 1.0659 1.0563 1.0659 1.0346 1.72%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.315 0.30 0.335 0.38 0.25 0.29 0.45 -
P/RPS 1.15 1.11 0.91 1.12 0.86 0.72 0.69 8.87%
P/EPS 19.42 18.14 16.22 49.35 34.86 25.25 14.57 4.90%
EY 5.15 5.51 6.17 2.03 2.87 3.96 6.86 -4.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.27 0.30 0.34 0.23 0.26 0.27 0.60%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 29/08/24 30/08/23 30/08/22 30/09/21 28/08/20 30/08/19 30/08/18 -
Price 0.30 0.31 0.315 0.315 0.36 0.25 0.50 -
P/RPS 1.10 1.14 0.85 0.93 1.24 0.62 0.76 6.35%
P/EPS 18.50 18.75 15.25 40.91 50.20 21.77 16.19 2.24%
EY 5.41 5.33 6.56 2.44 1.99 4.59 6.18 -2.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.28 0.28 0.28 0.33 0.23 0.30 -2.35%

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