[MINHO] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 2.25%
YoY- -66.57%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 236,410 209,940 225,897 236,998 234,634 248,408 271,318 -8.79%
PBT 12,082 4,160 20,227 14,018 9,828 6,760 15,005 -13.48%
Tax -4,270 -3,436 -449 -5,241 -4,172 -4,352 2,454 -
NP 7,812 724 19,778 8,777 5,656 2,408 17,459 -41.58%
-
NP to SH 6,028 -76 16,681 3,057 2,990 -148 13,437 -41.48%
-
Tax Rate 35.34% 82.60% 2.22% 37.39% 42.45% 64.38% -16.35% -
Total Cost 228,598 209,216 206,119 228,221 228,978 246,000 253,859 -6.76%
-
Net Worth 319,000 273,600 316,477 301,710 301,198 336,700 299,942 4.20%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 319,000 273,600 316,477 301,710 301,198 336,700 299,942 4.20%
NOSH 109,999 95,000 109,888 109,712 109,926 123,333 109,869 0.07%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 3.30% 0.34% 8.76% 3.70% 2.41% 0.97% 6.43% -
ROE 1.89% -0.03% 5.27% 1.01% 0.99% -0.04% 4.48% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 214.92 220.99 205.57 216.02 213.45 201.41 246.95 -8.86%
EPS 5.48 -0.08 15.18 2.79 2.72 -0.12 12.23 -41.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.90 2.88 2.88 2.75 2.74 2.73 2.73 4.12%
Adjusted Per Share Value based on latest NOSH - 109,315
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 66.27 58.85 63.33 66.44 65.77 69.64 76.06 -8.79%
EPS 1.69 -0.02 4.68 0.86 0.84 -0.04 3.77 -41.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8942 0.767 0.8872 0.8458 0.8443 0.9439 0.8408 4.20%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.07 1.04 0.71 0.73 0.56 0.525 0.50 -
P/RPS 0.50 0.47 0.35 0.34 0.26 0.26 0.20 84.51%
P/EPS 19.53 -1,300.00 4.68 26.20 20.59 -437.50 4.09 184.37%
EY 5.12 -0.08 21.38 3.82 4.86 -0.23 24.46 -64.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.36 0.25 0.27 0.20 0.19 0.18 61.87%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 29/05/14 27/02/14 28/11/13 29/08/13 30/05/13 27/02/13 -
Price 1.03 1.10 0.72 0.715 0.72 0.56 0.525 -
P/RPS 0.48 0.50 0.35 0.33 0.34 0.28 0.21 73.78%
P/EPS 18.80 -1,375.00 4.74 25.66 26.47 -466.67 4.29 168.51%
EY 5.32 -0.07 21.08 3.90 3.78 -0.21 23.30 -62.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.38 0.25 0.26 0.26 0.21 0.19 53.29%

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