[MINHO] QoQ Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
30-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -31.54%
YoY- -19.46%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 312,300 278,500 282,750 298,056 318,912 280,473 278,968 7.80%
PBT 25,848 19,821 24,541 31,942 41,784 28,225 35,969 -19.75%
Tax -6,992 -3,619 -6,256 -6,984 -7,684 -7,004 -7,922 -7.98%
NP 18,856 16,202 18,285 24,958 34,100 21,221 28,046 -23.23%
-
NP to SH 13,348 12,816 15,018 20,310 29,668 17,434 22,633 -29.65%
-
Tax Rate 27.05% 18.26% 25.49% 21.86% 18.39% 24.81% 22.02% -
Total Cost 293,444 262,298 264,465 273,098 284,812 259,252 250,921 10.99%
-
Net Worth 707,440 349,527 349,326 346,889 347,084 339,637 339,499 63.06%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - 29 - - - - -
Div Payout % - - 0.20% - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 707,440 349,527 349,326 346,889 347,084 339,637 339,499 63.06%
NOSH 219,702 219,702 219,702 109,428 110,536 110,271 110,227 58.31%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 6.04% 5.82% 6.47% 8.37% 10.69% 7.57% 10.05% -
ROE 1.89% 3.67% 4.30% 5.85% 8.55% 5.13% 6.67% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 142.15 126.69 128.70 272.37 288.51 254.35 253.08 -31.90%
EPS 6.08 5.83 6.84 18.56 26.84 15.81 20.53 -55.53%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 3.22 1.59 1.59 3.17 3.14 3.08 3.08 3.00%
Adjusted Per Share Value based on latest NOSH - 109,520
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 87.55 78.07 79.26 83.55 89.40 78.62 78.20 7.81%
EPS 3.74 3.59 4.21 5.69 8.32 4.89 6.34 -29.63%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 1.9832 0.9798 0.9793 0.9724 0.973 0.9521 0.9517 63.07%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.61 0.55 0.67 1.46 1.15 1.48 1.21 -
P/RPS 0.43 0.43 0.52 0.54 0.40 0.58 0.48 -7.06%
P/EPS 10.04 9.43 9.80 7.87 4.28 9.36 5.89 42.64%
EY 9.96 10.60 10.20 12.71 23.34 10.68 16.97 -29.87%
DY 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.35 0.42 0.46 0.37 0.48 0.39 -38.05%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 26/05/17 27/02/17 29/11/16 30/08/16 26/05/16 26/02/16 27/11/15 -
Price 0.56 0.59 0.56 0.62 1.43 1.18 1.44 -
P/RPS 0.39 0.47 0.44 0.23 0.50 0.46 0.57 -22.33%
P/EPS 9.22 10.12 8.19 3.34 5.33 7.46 7.01 20.02%
EY 10.85 9.88 12.21 29.94 18.77 13.40 14.26 -16.64%
DY 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.37 0.35 0.20 0.46 0.38 0.47 -49.20%

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