[MINHO] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 1011.54%
YoY- 711.92%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 48,847 44,628 77,068 44,030 58,139 61,821 66,756 -5.07%
PBT 4,066 2,435 7,478 -1,675 -2,943 3,008 4,111 -0.18%
Tax -3,973 -3,316 -284 829 -551 -587 -1,032 25.17%
NP 93 -881 7,194 -846 -3,494 2,421 3,079 -44.17%
-
NP to SH -720 -933 6,162 -1,007 -3,061 2,083 2,283 -
-
Tax Rate 97.71% 136.18% 3.80% - - 19.51% 25.10% -
Total Cost 48,754 45,509 69,874 44,876 61,633 59,400 63,677 -4.35%
-
Net Worth 399,531 395,964 388,829 374,591 371,186 374,591 360,311 1.73%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - 1,647 -
Div Payout % - - - - - - 72.18% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 399,531 395,964 388,829 374,591 371,186 374,591 360,311 1.73%
NOSH 356,724 356,724 356,724 340,538 340,538 340,538 219,702 8.40%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 0.19% -1.97% 9.33% -1.92% -6.01% 3.92% 4.61% -
ROE -0.18% -0.24% 1.58% -0.27% -0.82% 0.56% 0.63% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 13.69 12.51 21.60 12.93 17.07 18.15 30.38 -12.43%
EPS -0.20 -0.26 1.73 -0.30 -0.90 0.61 1.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.75 -
NAPS 1.12 1.11 1.09 1.10 1.09 1.10 1.64 -6.15%
Adjusted Per Share Value based on latest NOSH - 356,724
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 13.77 12.58 21.73 12.42 16.39 17.43 18.82 -5.07%
EPS -0.20 -0.26 1.74 -0.28 -0.86 0.59 0.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.46 -
NAPS 1.1267 1.1166 1.0965 1.0563 1.0467 1.0563 1.0161 1.73%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.305 0.32 0.30 0.35 0.33 0.275 0.48 -
P/RPS 2.23 2.56 1.39 2.71 1.93 1.51 1.58 5.90%
P/EPS -151.11 -122.35 17.37 -118.36 -36.71 44.96 46.19 -
EY -0.66 -0.82 5.76 -0.84 -2.72 2.22 2.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.56 -
P/NAPS 0.27 0.29 0.28 0.32 0.30 0.25 0.29 -1.18%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 28/02/23 28/02/22 19/03/21 28/02/20 28/02/19 27/02/18 -
Price 0.325 0.31 0.325 0.345 0.255 0.295 0.46 -
P/RPS 2.37 2.48 1.50 2.67 1.49 1.62 1.51 7.79%
P/EPS -161.02 -118.53 18.81 -116.67 -28.37 48.23 44.27 -
EY -0.62 -0.84 5.32 -0.86 -3.52 2.07 2.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.63 -
P/NAPS 0.29 0.28 0.30 0.31 0.23 0.27 0.28 0.58%

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