[MINHO] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
13-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 88.36%
YoY- 195.03%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 212,783 291,407 354,985 352,761 311,443 327,303 286,693 -4.84%
PBT 1,922 13,714 27,096 14,180 13,800 8,549 -25,300 -
Tax 10,825 -1,553 -4,630 -7,206 -7,589 -11,170 -4,823 -
NP 12,747 12,161 22,466 6,974 6,211 -2,621 -30,123 -
-
NP to SH 12,149 8,512 19,961 12,400 4,203 -2,621 -30,123 -
-
Tax Rate -563.22% 11.32% 17.09% 50.82% 54.99% 130.66% - -
Total Cost 200,036 279,246 332,519 345,787 305,232 329,924 316,816 -7.37%
-
Net Worth 201,300 156,049 159,456 138,451 109,647 128,805 148,386 5.20%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 201,300 156,049 159,456 138,451 109,647 128,805 148,386 5.20%
NOSH 109,999 109,894 109,970 109,882 109,647 110,090 109,915 0.01%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 5.99% 4.17% 6.33% 1.98% 1.99% -0.80% -10.51% -
ROE 6.04% 5.45% 12.52% 8.96% 3.83% -2.03% -20.30% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 193.44 265.17 322.80 321.03 284.04 297.30 260.83 -4.85%
EPS 11.04 7.75 18.15 11.28 3.83 -2.38 -27.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.83 1.42 1.45 1.26 1.00 1.17 1.35 5.19%
Adjusted Per Share Value based on latest NOSH - 109,882
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 59.65 81.69 99.51 98.89 87.31 91.75 80.37 -4.84%
EPS 3.41 2.39 5.60 3.48 1.18 -0.73 -8.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5643 0.4375 0.447 0.3881 0.3074 0.3611 0.416 5.20%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.38 0.38 0.75 0.33 0.37 0.59 0.68 -
P/RPS 0.20 0.14 0.23 0.10 0.13 0.20 0.26 -4.27%
P/EPS 3.44 4.91 4.13 2.92 9.65 -24.78 -2.48 -
EY 29.06 20.38 24.20 34.20 10.36 -4.04 -40.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.27 0.52 0.26 0.37 0.50 0.50 -13.45%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/11/09 28/11/08 05/12/07 13/12/06 29/11/05 29/11/04 21/11/03 -
Price 0.31 0.28 0.60 0.47 0.38 0.55 0.68 -
P/RPS 0.16 0.11 0.19 0.15 0.13 0.18 0.26 -7.76%
P/EPS 2.81 3.61 3.31 4.16 9.91 -23.10 -2.48 -
EY 35.63 27.66 30.25 24.01 10.09 -4.33 -40.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.20 0.41 0.37 0.38 0.47 0.50 -16.44%

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