[MINHO] YoY TTM Result on 31-Dec-2004 [#4]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 308.81%
YoY- 116.26%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 354,985 362,733 318,615 312,118 301,978 281,567 233,283 7.24%
PBT 27,096 23,800 10,627 14,641 -24,164 -7,711 -15,584 -
Tax -4,630 -4,050 -7,110 -9,168 -9,505 -4,726 -8,618 -9.83%
NP 22,466 19,750 3,517 5,473 -33,669 -12,437 -24,202 -
-
NP to SH 19,961 15,389 10,310 5,473 -33,669 -12,437 -25,119 -
-
Tax Rate 17.09% 17.02% 66.91% 62.62% - - - -
Total Cost 332,519 342,983 315,098 306,645 335,647 294,004 257,485 4.35%
-
Net Worth 156,864 145,059 128,618 125,358 147,179 147,201 143,879 1.44%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 156,864 145,059 128,618 125,358 147,179 147,201 143,879 1.44%
NOSH 109,695 109,893 109,930 109,964 109,835 109,851 109,831 -0.02%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 6.33% 5.44% 1.10% 1.75% -11.15% -4.42% -10.37% -
ROE 12.72% 10.61% 8.02% 4.37% -22.88% -8.45% -17.46% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 323.61 330.08 289.83 283.84 274.94 256.31 212.40 7.26%
EPS 18.20 14.00 9.38 4.98 -30.65 -11.32 -22.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.32 1.17 1.14 1.34 1.34 1.31 1.47%
Adjusted Per Share Value based on latest NOSH - 109,964
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 99.51 101.68 89.32 87.50 84.65 78.93 65.40 7.24%
EPS 5.60 4.31 2.89 1.53 -9.44 -3.49 -7.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4397 0.4066 0.3606 0.3514 0.4126 0.4126 0.4033 1.44%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.57 0.50 0.36 0.62 0.67 0.42 0.60 -
P/RPS 0.18 0.15 0.12 0.22 0.24 0.16 0.28 -7.09%
P/EPS 3.13 3.57 3.84 12.46 -2.19 -3.71 -2.62 -
EY 31.92 28.01 26.05 8.03 -45.75 -26.96 -38.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.38 0.31 0.54 0.50 0.31 0.46 -2.30%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/02/08 27/02/07 27/02/06 28/02/05 27/02/04 28/02/03 27/02/02 -
Price 0.44 0.68 0.40 0.61 0.66 0.44 0.60 -
P/RPS 0.14 0.21 0.14 0.21 0.24 0.17 0.28 -10.90%
P/EPS 2.42 4.86 4.26 12.26 -2.15 -3.89 -2.62 -
EY 41.36 20.59 23.45 8.16 -46.45 -25.73 -38.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.52 0.34 0.54 0.49 0.33 0.46 -6.36%

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