[MINHO] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -7.86%
YoY- 10.01%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 260,008 243,537 230,142 229,914 228,188 216,446 211,906 14.59%
PBT 10,496 8,992 3,985 9,058 10,064 4,101 8,616 14.04%
Tax -2,816 2,530 -3,344 -2,836 -3,368 76,173 -3,437 -12.43%
NP 7,680 11,522 641 6,222 6,696 80,274 5,178 30.02%
-
NP to SH 2,676 9,362 -1,326 3,166 3,436 80,274 4,236 -26.35%
-
Tax Rate 26.83% -28.14% 83.91% 31.31% 33.47% -1,857.43% 39.89% -
Total Cost 252,328 232,015 229,501 223,692 221,492 136,172 206,728 14.19%
-
Net Worth 286,244 350,057 264,604 283,620 296,006 280,079 205,570 24.67%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 286,244 350,057 264,604 283,620 296,006 280,079 205,570 24.67%
NOSH 109,672 134,637 109,340 109,930 116,081 109,405 109,930 -0.15%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 2.95% 4.73% 0.28% 2.71% 2.93% 37.09% 2.44% -
ROE 0.93% 2.67% -0.50% 1.12% 1.16% 28.66% 2.06% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 237.08 180.88 210.48 209.14 196.58 197.84 192.76 14.77%
EPS 2.44 8.52 -1.21 2.88 2.96 -1.01 3.85 -26.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.61 2.60 2.42 2.58 2.55 2.56 1.87 24.86%
Adjusted Per Share Value based on latest NOSH - 109,696
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 72.89 68.27 64.52 64.45 63.97 60.68 59.40 14.60%
EPS 0.75 2.62 -0.37 0.89 0.96 22.50 1.19 -26.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8024 0.9813 0.7418 0.7951 0.8298 0.7851 0.5763 24.66%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.41 0.45 0.34 0.43 0.51 0.43 0.38 -
P/RPS 0.17 0.25 0.16 0.21 0.26 0.22 0.20 -10.25%
P/EPS 16.80 6.47 -28.02 14.93 17.23 0.59 9.86 42.60%
EY 5.95 15.45 -3.57 6.70 5.80 170.63 10.14 -29.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.17 0.14 0.17 0.20 0.17 0.20 -13.81%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/05/12 28/02/12 29/11/11 26/08/11 30/05/11 02/03/11 29/11/10 -
Price 0.38 0.45 0.55 0.405 0.44 0.42 0.35 -
P/RPS 0.16 0.25 0.26 0.19 0.22 0.21 0.18 -7.54%
P/EPS 15.57 6.47 -45.33 14.06 14.86 0.57 9.08 43.21%
EY 6.42 15.45 -2.21 7.11 6.73 174.70 11.01 -30.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.17 0.23 0.16 0.17 0.16 0.19 -14.56%

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