[MINHO] YoY TTM 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- 77.37%
YoY- 91.3%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 354,985 352,761 311,443 327,303 286,693 272,239 229,686 7.52%
PBT 27,096 14,180 13,800 8,549 -25,300 -18,245 1,551 61.04%
Tax -4,630 -7,206 -7,589 -11,170 -4,823 -11,502 -997 29.15%
NP 22,466 6,974 6,211 -2,621 -30,123 -29,747 554 85.30%
-
NP to SH 19,961 12,400 4,203 -2,621 -30,123 -30,508 -7,249 -
-
Tax Rate 17.09% 50.82% 54.99% 130.66% - - 64.28% -
Total Cost 332,519 345,787 305,232 329,924 316,816 301,986 229,132 6.40%
-
Net Worth 159,456 138,451 109,647 128,805 148,386 126,214 156,920 0.26%
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 159,456 138,451 109,647 128,805 148,386 126,214 156,920 0.26%
NOSH 109,970 109,882 109,647 110,090 109,915 92,127 109,734 0.03%
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 6.33% 1.98% 1.99% -0.80% -10.51% -10.93% 0.24% -
ROE 12.52% 8.96% 3.83% -2.03% -20.30% -24.17% -4.62% -
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 322.80 321.03 284.04 297.30 260.83 295.50 209.31 7.48%
EPS 18.15 11.28 3.83 -2.38 -27.41 -33.12 -6.61 -
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 99.51 98.89 87.31 91.75 80.37 76.32 64.39 7.52%
EPS 5.60 3.48 1.18 -0.73 -8.44 -8.55 -2.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.447 0.3881 0.3074 0.3611 0.416 0.3538 0.4399 0.26%
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 0.23 0.10 0.13 0.20 0.26 0.15 0.25 -1.37%
P/EPS 4.13 2.92 9.65 -24.78 -2.48 -1.36 -8.02 -
EY 24.20 34.20 10.36 -4.04 -40.30 -73.59 -12.46 -
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 0.19 0.15 0.13 0.18 0.26 0.14 0.29 -6.80%
P/EPS 3.31 4.16 9.91 -23.10 -2.48 -1.27 -9.08 -
EY 30.25 24.01 10.09 -4.33 -40.30 -78.85 -11.01 -
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