[MINHO] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -11.77%
YoY- -170.72%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 362,733 318,615 312,118 301,978 281,567 233,283 294,923 3.50%
PBT 23,800 10,627 14,641 -24,164 -7,711 -15,584 14,317 8.83%
Tax -4,050 -7,110 -9,168 -9,505 -4,726 -8,618 -7,794 -10.33%
NP 19,750 3,517 5,473 -33,669 -12,437 -24,202 6,523 20.26%
-
NP to SH 15,389 10,310 5,473 -33,669 -12,437 -25,119 -1,124 -
-
Tax Rate 17.02% 66.91% 62.62% - - - 54.44% -
Total Cost 342,983 315,098 306,645 335,647 294,004 257,485 288,400 2.92%
-
Net Worth 145,059 128,618 125,358 147,179 147,201 143,879 152,720 -0.85%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 145,059 128,618 125,358 147,179 147,201 143,879 152,720 -0.85%
NOSH 109,893 109,930 109,964 109,835 109,851 109,831 109,870 0.00%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 5.44% 1.10% 1.75% -11.15% -4.42% -10.37% 2.21% -
ROE 10.61% 8.02% 4.37% -22.88% -8.45% -17.46% -0.74% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 330.08 289.83 283.84 274.94 256.31 212.40 268.43 3.50%
EPS 14.00 9.38 4.98 -30.65 -11.32 -22.87 -1.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.17 1.14 1.34 1.34 1.31 1.39 -0.85%
Adjusted Per Share Value based on latest NOSH - 109,835
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 101.68 89.32 87.50 84.65 78.93 65.40 82.68 3.50%
EPS 4.31 2.89 1.53 -9.44 -3.49 -7.04 -0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4066 0.3606 0.3514 0.4126 0.4126 0.4033 0.4281 -0.85%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.50 0.36 0.62 0.67 0.42 0.60 0.75 -
P/RPS 0.15 0.12 0.22 0.24 0.16 0.28 0.28 -9.87%
P/EPS 3.57 3.84 12.46 -2.19 -3.71 -2.62 -73.31 -
EY 28.01 26.05 8.03 -45.75 -26.96 -38.12 -1.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.31 0.54 0.50 0.31 0.46 0.54 -5.68%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 27/02/06 28/02/05 27/02/04 28/02/03 27/02/02 28/02/01 -
Price 0.68 0.40 0.61 0.66 0.44 0.60 0.63 -
P/RPS 0.21 0.14 0.21 0.24 0.17 0.28 0.23 -1.50%
P/EPS 4.86 4.26 12.26 -2.15 -3.89 -2.62 -61.58 -
EY 20.59 23.45 8.16 -46.45 -25.73 -38.12 -1.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.34 0.54 0.49 0.33 0.46 0.45 2.43%

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