[MINHO] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 41.24%
YoY- 136.91%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 273,120 280,958 246,812 247,487 222,162 217,036 177,351 7.45%
PBT 21,585 18,290 14,739 15,578 -17,135 453 3,115 38.05%
Tax -6,304 -5,724 -4,889 -7,207 -5,542 -9,095 -2,561 16.19%
NP 15,281 12,566 9,850 8,371 -22,677 -8,642 554 73.77%
-
NP to SH 13,762 9,190 7,103 8,371 -22,677 -6,433 554 70.77%
-
Tax Rate 29.21% 31.30% 33.17% 46.26% - 2,007.73% 82.22% -
Total Cost 257,839 268,392 236,962 239,116 244,839 225,678 176,797 6.48%
-
Net Worth 159,256 138,344 109,785 128,531 148,323 111,984 158,443 0.08%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 159,256 138,344 109,785 128,531 148,323 111,984 158,443 0.08%
NOSH 109,832 109,796 109,785 109,855 109,869 81,740 110,800 -0.14%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 5.59% 4.47% 3.99% 3.38% -10.21% -3.98% 0.31% -
ROE 8.64% 6.64% 6.47% 6.51% -15.29% -5.74% 0.35% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 248.67 255.89 224.81 225.28 202.21 265.52 160.06 7.61%
EPS 12.53 8.37 6.47 7.62 -20.64 -7.87 0.50 71.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.26 1.00 1.17 1.35 1.37 1.43 0.23%
Adjusted Per Share Value based on latest NOSH - 110,090
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 76.56 78.76 69.19 69.38 62.28 60.84 49.72 7.45%
EPS 3.86 2.58 1.99 2.35 -6.36 -1.80 0.16 69.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4464 0.3878 0.3078 0.3603 0.4158 0.3139 0.4442 0.08%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.75 0.33 0.37 0.59 0.68 0.45 0.53 -
P/RPS 0.30 0.13 0.16 0.26 0.34 0.17 0.33 -1.57%
P/EPS 5.99 3.94 5.72 7.74 -3.29 -5.72 106.00 -38.03%
EY 16.71 25.36 17.49 12.92 -30.35 -17.49 0.94 61.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.26 0.37 0.50 0.50 0.33 0.37 5.83%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 05/12/07 13/12/06 29/11/05 29/11/04 21/11/03 26/11/02 28/11/01 -
Price 0.60 0.47 0.38 0.55 0.68 0.42 0.60 -
P/RPS 0.24 0.18 0.17 0.24 0.34 0.16 0.37 -6.95%
P/EPS 4.79 5.62 5.87 7.22 -3.29 -5.34 120.00 -41.52%
EY 20.88 17.81 17.03 13.85 -30.35 -18.74 0.83 71.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.37 0.38 0.47 0.50 0.31 0.42 -0.40%

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