[MINHO] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 24.1%
YoY- 49.26%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 206,096 269,118 354,985 362,733 318,615 312,118 301,978 -6.16%
PBT 4,382 6,844 27,096 23,800 10,627 14,641 -24,164 -
Tax -2,294 9,054 -4,630 -4,050 -7,110 -9,168 -9,505 -21.07%
NP 2,088 15,898 22,466 19,750 3,517 5,473 -33,669 -
-
NP to SH 1,475 12,918 19,961 15,389 10,310 5,473 -33,669 -
-
Tax Rate 52.35% -132.29% 17.09% 17.02% 66.91% 62.62% - -
Total Cost 204,008 253,220 332,519 342,983 315,098 306,645 335,647 -7.95%
-
Net Worth 213,500 167,026 156,864 145,059 128,618 125,358 147,179 6.38%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 213,500 167,026 156,864 145,059 128,618 125,358 147,179 6.38%
NOSH 116,666 109,886 109,695 109,893 109,930 109,964 109,835 1.00%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 1.01% 5.91% 6.33% 5.44% 1.10% 1.75% -11.15% -
ROE 0.69% 7.73% 12.72% 10.61% 8.02% 4.37% -22.88% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 176.65 244.91 323.61 330.08 289.83 283.84 274.94 -7.10%
EPS 1.26 11.76 18.20 14.00 9.38 4.98 -30.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.83 1.52 1.43 1.32 1.17 1.14 1.34 5.32%
Adjusted Per Share Value based on latest NOSH - 109,893
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 57.77 75.44 99.51 101.68 89.32 87.50 84.65 -6.16%
EPS 0.41 3.62 5.60 4.31 2.89 1.53 -9.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5985 0.4682 0.4397 0.4066 0.3606 0.3514 0.4126 6.38%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.33 0.33 0.57 0.50 0.36 0.62 0.67 -
P/RPS 0.19 0.13 0.18 0.15 0.12 0.22 0.24 -3.81%
P/EPS 26.10 2.81 3.13 3.57 3.84 12.46 -2.19 -
EY 3.83 35.62 31.92 28.01 26.05 8.03 -45.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.22 0.40 0.38 0.31 0.54 0.50 -15.64%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 29/02/08 27/02/07 27/02/06 28/02/05 27/02/04 -
Price 0.44 0.21 0.44 0.68 0.40 0.61 0.66 -
P/RPS 0.25 0.09 0.14 0.21 0.14 0.21 0.24 0.68%
P/EPS 34.80 1.79 2.42 4.86 4.26 12.26 -2.15 -
EY 2.87 55.98 41.36 20.59 23.45 8.16 -46.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.14 0.31 0.52 0.34 0.54 0.49 -11.20%

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