[MINHO] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 47.19%
YoY- 105.76%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 229,914 228,188 216,446 211,906 216,050 222,924 206,096 7.58%
PBT 9,058 10,064 4,101 8,616 6,608 1,036 4,389 62.31%
Tax -2,836 -3,368 76,173 -3,437 -2,902 -2,800 -2,480 9.38%
NP 6,222 6,696 80,274 5,178 3,706 -1,764 1,909 120.30%
-
NP to SH 3,166 3,436 80,274 4,236 2,878 -3,504 1,474 66.70%
-
Tax Rate 31.31% 33.47% -1,857.43% 39.89% 43.92% 270.27% 56.50% -
Total Cost 223,692 221,492 136,172 206,728 212,344 224,688 204,187 6.28%
-
Net Worth 283,620 296,006 280,079 205,570 204,189 200,385 202,399 25.30%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 283,620 296,006 280,079 205,570 204,189 200,385 202,399 25.30%
NOSH 109,930 116,081 109,405 109,930 109,779 109,499 109,999 -0.04%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 2.71% 2.93% 37.09% 2.44% 1.72% -0.79% 0.93% -
ROE 1.12% 1.16% 28.66% 2.06% 1.41% -1.75% 0.73% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 209.14 196.58 197.84 192.76 196.80 203.58 187.36 7.62%
EPS 2.88 2.96 -1.01 3.85 2.62 -3.20 1.34 66.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.58 2.55 2.56 1.87 1.86 1.83 1.84 25.35%
Adjusted Per Share Value based on latest NOSH - 110,065
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 64.83 64.35 61.04 59.76 60.93 62.86 58.12 7.57%
EPS 0.89 0.97 22.64 1.19 0.81 -0.99 0.42 65.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7998 0.8347 0.7898 0.5797 0.5758 0.5651 0.5708 25.29%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.43 0.51 0.43 0.38 0.38 0.42 0.33 -
P/RPS 0.21 0.26 0.22 0.20 0.19 0.21 0.18 10.85%
P/EPS 14.93 17.23 0.59 9.86 14.49 -13.13 24.63 -28.44%
EY 6.70 5.80 170.63 10.14 6.90 -7.62 4.06 39.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.20 0.17 0.20 0.20 0.23 0.18 -3.74%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 30/05/11 02/03/11 29/11/10 30/08/10 27/05/10 25/02/10 -
Price 0.405 0.44 0.42 0.35 0.35 0.31 0.44 -
P/RPS 0.19 0.22 0.21 0.18 0.18 0.15 0.23 -11.99%
P/EPS 14.06 14.86 0.57 9.08 13.35 -9.69 32.84 -43.28%
EY 7.11 6.73 174.70 11.01 7.49 -10.32 3.05 76.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.17 0.16 0.19 0.19 0.17 0.24 -23.74%

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