[MINHO] YoY Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 387.01%
YoY- 18.73%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 243,537 216,446 206,096 268,470 341,587 362,733 318,615 -4.37%
PBT 8,992 4,101 4,389 7,259 17,965 23,800 10,629 -2.74%
Tax 2,530 76,173 -2,480 9,063 -4,631 -4,050 -3,407 -
NP 11,522 80,274 1,909 16,322 13,334 19,750 7,222 8.09%
-
NP to SH 9,362 80,274 1,474 13,344 11,239 15,388 4,024 15.10%
-
Tax Rate -28.14% -1,857.43% 56.50% -124.85% 25.78% 17.02% 32.05% -
Total Cost 232,015 136,172 204,187 252,148 328,253 342,983 311,393 -4.78%
-
Net Worth 350,057 280,079 202,399 166,937 157,104 144,983 129,799 17.97%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 350,057 280,079 202,399 166,937 157,104 144,983 129,799 17.97%
NOSH 134,637 109,405 109,999 109,827 109,863 109,835 109,999 3.42%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 4.73% 37.09% 0.93% 6.08% 3.90% 5.44% 2.27% -
ROE 2.67% 28.66% 0.73% 7.99% 7.15% 10.61% 3.10% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 180.88 197.84 187.36 244.45 310.92 330.25 289.65 -7.54%
EPS 8.52 -1.01 1.34 12.15 10.23 14.01 3.66 15.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.60 2.56 1.84 1.52 1.43 1.32 1.18 14.06%
Adjusted Per Share Value based on latest NOSH - 109,886
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 68.27 60.68 57.77 75.26 95.76 101.68 89.32 -4.37%
EPS 2.62 22.50 0.41 3.74 3.15 4.31 1.13 15.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9813 0.7851 0.5674 0.468 0.4404 0.4064 0.3639 17.96%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.45 0.43 0.33 0.33 0.57 0.50 0.36 -
P/RPS 0.25 0.22 0.18 0.13 0.18 0.15 0.12 13.00%
P/EPS 6.47 0.59 24.63 2.72 5.57 3.57 9.84 -6.74%
EY 15.45 170.63 4.06 36.82 17.95 28.02 10.16 7.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.17 0.18 0.22 0.40 0.38 0.31 -9.52%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/02/12 02/03/11 25/02/10 27/02/09 29/02/08 27/02/07 27/02/06 -
Price 0.45 0.42 0.44 0.21 0.44 0.68 0.40 -
P/RPS 0.25 0.21 0.23 0.09 0.14 0.21 0.14 10.14%
P/EPS 6.47 0.57 32.84 1.73 4.30 4.85 10.93 -8.36%
EY 15.45 174.70 3.05 57.86 23.25 20.60 9.15 9.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.16 0.24 0.14 0.31 0.52 0.34 -10.90%

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