[MINHO] QoQ Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -42.61%
YoY- 318.35%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 318,912 280,473 278,968 290,142 300,904 238,600 231,444 23.80%
PBT 41,784 28,225 35,969 37,706 59,488 10,700 11,166 140.83%
Tax -7,684 -7,004 -7,922 -7,224 -8,928 -3,480 -4,341 46.27%
NP 34,100 21,221 28,046 30,482 50,560 7,220 6,825 191.97%
-
NP to SH 29,668 17,434 22,633 25,218 43,940 5,803 5,078 224.03%
-
Tax Rate 18.39% 24.81% 22.02% 19.16% 15.01% 32.52% 38.88% -
Total Cost 284,812 259,252 250,921 259,660 250,344 231,380 224,618 17.13%
-
Net Worth 347,084 339,637 339,499 333,896 332,845 322,022 319,429 5.68%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 347,084 339,637 339,499 333,896 332,845 322,022 319,429 5.68%
NOSH 110,536 110,271 110,227 109,834 109,850 109,905 109,769 0.46%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 10.69% 7.57% 10.05% 10.51% 16.80% 3.03% 2.95% -
ROE 8.55% 5.13% 6.67% 7.55% 13.20% 1.80% 1.59% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 288.51 254.35 253.08 264.16 273.92 217.10 210.85 23.22%
EPS 26.84 15.81 20.53 22.84 40.00 5.28 4.63 222.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.14 3.08 3.08 3.04 3.03 2.93 2.91 5.19%
Adjusted Per Share Value based on latest NOSH - 109,729
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 89.40 78.62 78.20 81.34 84.35 66.89 64.88 23.80%
EPS 8.32 4.89 6.34 7.07 12.32 1.63 1.42 224.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.973 0.9521 0.9517 0.936 0.9331 0.9027 0.8955 5.68%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.15 1.48 1.21 1.35 0.80 0.81 0.95 -
P/RPS 0.40 0.58 0.48 0.51 0.29 0.37 0.45 -7.54%
P/EPS 4.28 9.36 5.89 5.88 2.00 15.34 20.53 -64.80%
EY 23.34 10.68 16.97 17.01 50.00 6.52 4.87 183.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.48 0.39 0.44 0.26 0.28 0.33 7.91%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/05/16 26/02/16 27/11/15 28/08/15 29/05/15 27/02/15 27/11/14 -
Price 1.43 1.18 1.44 1.14 1.00 0.775 0.90 -
P/RPS 0.50 0.46 0.57 0.43 0.37 0.36 0.43 10.56%
P/EPS 5.33 7.46 7.01 4.97 2.50 14.68 19.45 -57.77%
EY 18.77 13.40 14.26 20.14 40.00 6.81 5.14 136.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.38 0.47 0.38 0.33 0.26 0.31 30.06%

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