[MINHO] YoY Quarter Result on 2022-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 47,882 66,975 57,244 51,649 75,103 72,866 78,075 -7.82% YoY % -28.51% 17.00% 10.83% -31.23% 3.07% -6.67% - Horiz. % 61.33% 85.78% 73.32% 66.15% 96.19% 93.33% 100.00%
PBT 3,962 8,777 3,997 776 5,742 4,530 6,462 -7.83% YoY % -54.86% 119.59% 415.08% -86.49% 26.75% -29.90% - Horiz. % 61.31% 135.82% 61.85% 12.01% 88.86% 70.10% 100.00%
Tax -1,121 -2,380 -1,335 -814 -1,752 -1,591 -1,748 -7.13% YoY % 52.90% -78.28% -64.00% 53.54% -10.12% 8.98% - Horiz. % 64.13% 136.16% 76.37% 46.57% 100.23% 91.02% 100.00%
NP 2,841 6,397 2,662 -38 3,990 2,939 4,714 -8.09% YoY % -55.59% 140.31% 7,105.26% -100.95% 35.76% -37.65% - Horiz. % 60.27% 135.70% 56.47% -0.81% 84.64% 62.35% 100.00%
NP to SH 2,316 4,581 2,397 142 3,111 2,468 3,337 -5.90% YoY % -49.44% 91.11% 1,588.03% -95.44% 26.05% -26.04% - Horiz. % 69.40% 137.28% 71.83% 4.26% 93.23% 73.96% 100.00%
Tax Rate 28.29 % 27.12 % 33.40 % 104.90 % 30.51 % 35.12 % 27.05 % 0.75% YoY % 4.31% -18.80% -68.16% 243.82% -13.13% 29.83% - Horiz. % 104.58% 100.26% 123.48% 387.80% 112.79% 129.83% 100.00%
Total Cost 45,041 60,578 54,582 51,687 71,113 69,927 73,361 -7.81% YoY % -25.65% 10.99% 5.60% -27.32% 1.70% -4.68% - Horiz. % 61.40% 82.58% 74.40% 70.46% 96.94% 95.32% 100.00%
Net Worth 395,964 392,396 377,997 371,186 377,997 362,508 707,440 -9.22% YoY % 0.91% 3.81% 1.83% -1.80% 4.27% -48.76% - Horiz. % 55.97% 55.47% 53.43% 52.47% 53.43% 51.24% 100.00%
Dividend 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 395,964 392,396 377,997 371,186 377,997 362,508 707,440 -9.22% YoY % 0.91% 3.81% 1.83% -1.80% 4.27% -48.76% - Horiz. % 55.97% 55.47% 53.43% 52.47% 53.43% 51.24% 100.00%
NOSH 356,724 356,724 340,538 340,538 340,538 219,702 219,702 8.41% YoY % 0.00% 4.75% 0.00% 0.00% 55.00% 0.00% - Horiz. % 162.37% 162.37% 155.00% 155.00% 155.00% 100.00% 100.00%
Ratio Analysis 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 5.93 % 9.55 % 4.65 % -0.07 % 5.31 % 4.03 % 6.04 % -0.31% YoY % -37.91% 105.38% 6,742.86% -101.32% 31.76% -33.28% - Horiz. % 98.18% 158.11% 76.99% -1.16% 87.91% 66.72% 100.00%
ROE 0.58 % 1.17 % 0.63 % 0.04 % 0.82 % 0.68 % 0.47 % 3.57% YoY % -50.43% 85.71% 1,475.00% -95.12% 20.59% 44.68% - Horiz. % 123.40% 248.94% 134.04% 8.51% 174.47% 144.68% 100.00%
Per Share 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 13.42 18.78 16.81 15.17 22.05 33.17 35.54 -14.98% YoY % -28.54% 11.72% 10.81% -31.20% -33.52% -6.67% - Horiz. % 37.76% 52.84% 47.30% 42.68% 62.04% 93.33% 100.00%
EPS 0.65 1.28 0.70 0.04 0.91 1.12 1.52 -13.20% YoY % -49.22% 82.86% 1,650.00% -95.60% -18.75% -26.32% - Horiz. % 42.76% 84.21% 46.05% 2.63% 59.87% 73.68% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.1100 1.1000 1.1100 1.0900 1.1100 1.6500 3.2200 -16.26% YoY % 0.91% -0.90% 1.83% -1.80% -32.73% -48.76% - Horiz. % 34.47% 34.16% 34.47% 33.85% 34.47% 51.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 356,724 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 13.42 18.78 16.05 14.48 21.05 20.43 21.89 -7.83% YoY % -28.54% 17.01% 10.84% -31.21% 3.03% -6.67% - Horiz. % 61.31% 85.79% 73.32% 66.15% 96.16% 93.33% 100.00%
EPS 0.65 1.28 0.67 0.04 0.87 0.69 0.94 -5.96% YoY % -49.22% 91.04% 1,575.00% -95.40% 26.09% -26.60% - Horiz. % 69.15% 136.17% 71.28% 4.26% 92.55% 73.40% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.1100 1.1000 1.0596 1.0405 1.0596 1.0162 1.9832 -9.22% YoY % 0.91% 3.81% 1.84% -1.80% 4.27% -48.76% - Horiz. % 55.97% 55.47% 53.43% 52.47% 53.43% 51.24% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.3050 0.3550 0.3350 0.2050 0.2900 0.4450 0.6100 -
P/RPS 2.27 1.89 1.99 1.35 1.31 1.34 1.72 4.73% YoY % 20.11% -5.03% 47.41% 3.05% -2.24% -22.09% - Horiz. % 131.98% 109.88% 115.70% 78.49% 76.16% 77.91% 100.00%
P/EPS 46.98 27.64 47.59 491.62 31.74 39.61 40.16 2.65% YoY % 69.97% -41.92% -90.32% 1,448.90% -19.87% -1.37% - Horiz. % 116.98% 68.82% 118.50% 1,224.15% 79.03% 98.63% 100.00%
EY 2.13 3.62 2.10 0.20 3.15 2.52 2.49 -2.57% YoY % -41.16% 72.38% 950.00% -93.65% 25.00% 1.20% - Horiz. % 85.54% 145.38% 84.34% 8.03% 126.51% 101.20% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.27 0.32 0.30 0.19 0.26 0.27 0.19 6.03% YoY % -15.62% 6.67% 57.89% -26.92% -3.70% 42.11% - Horiz. % 142.11% 168.42% 157.89% 100.00% 136.84% 142.11% 100.00%
Price Multiplier on Announcement Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/05/23 31/05/22 - 29/06/20 29/05/19 30/05/18 26/05/17 -
Price 0.2950 0.3300 0.3500 0.2400 0.2700 0.4250 0.5600 -
P/RPS 2.20 1.76 2.08 1.58 1.22 1.28 1.58 5.67% YoY % 25.00% -15.38% 31.65% 29.51% -4.69% -18.99% - Horiz. % 139.24% 111.39% 131.65% 100.00% 77.22% 81.01% 100.00%
P/EPS 45.44 25.70 49.72 575.56 29.55 37.83 36.87 3.54% YoY % 76.81% -48.31% -91.36% 1,847.75% -21.89% 2.60% - Horiz. % 123.24% 69.70% 134.85% 1,561.05% 80.15% 102.60% 100.00%
EY 2.20 3.89 2.01 0.17 3.38 2.64 2.71 -3.41% YoY % -43.44% 93.53% 1,082.35% -94.97% 28.03% -2.58% - Horiz. % 81.18% 143.54% 74.17% 6.27% 124.72% 97.42% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.27 0.30 0.32 0.22 0.24 0.26 0.17 8.01% YoY % -10.00% -6.25% 45.45% -8.33% -7.69% 52.94% - Horiz. % 158.82% 176.47% 188.24% 129.41% 141.18% 152.94% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Minho - Quarterly Report Q1 2022.pdf 
