[MINHO] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -15.75%
YoY- 66.11%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 290,142 300,904 238,600 231,444 236,410 209,940 225,897 18.21%
PBT 37,706 59,488 10,700 11,166 12,082 4,160 20,227 51.64%
Tax -7,224 -8,928 -3,480 -4,341 -4,270 -3,436 -449 540.56%
NP 30,482 50,560 7,220 6,825 7,812 724 19,778 33.53%
-
NP to SH 25,218 43,940 5,803 5,078 6,028 -76 16,681 31.82%
-
Tax Rate 19.16% 15.01% 32.52% 38.88% 35.34% 82.60% 2.22% -
Total Cost 259,660 250,344 231,380 224,618 228,598 209,216 206,119 16.69%
-
Net Worth 333,896 332,845 322,022 319,429 319,000 273,600 316,477 3.64%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 333,896 332,845 322,022 319,429 319,000 273,600 316,477 3.64%
NOSH 109,834 109,850 109,905 109,769 109,999 95,000 109,888 -0.03%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 10.51% 16.80% 3.03% 2.95% 3.30% 0.34% 8.76% -
ROE 7.55% 13.20% 1.80% 1.59% 1.89% -0.03% 5.27% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 264.16 273.92 217.10 210.85 214.92 220.99 205.57 18.25%
EPS 22.84 40.00 5.28 4.63 5.48 -0.08 15.18 31.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.04 3.03 2.93 2.91 2.90 2.88 2.88 3.68%
Adjusted Per Share Value based on latest NOSH - 110,416
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 81.82 84.85 67.28 65.27 66.67 59.20 63.70 18.21%
EPS 7.11 12.39 1.64 1.43 1.70 -0.02 4.70 31.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9416 0.9386 0.9081 0.9008 0.8996 0.7715 0.8925 3.64%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.35 0.80 0.81 0.95 1.07 1.04 0.71 -
P/RPS 0.51 0.29 0.37 0.45 0.50 0.47 0.35 28.61%
P/EPS 5.88 2.00 15.34 20.53 19.53 -1,300.00 4.68 16.48%
EY 17.01 50.00 6.52 4.87 5.12 -0.08 21.38 -14.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.26 0.28 0.33 0.37 0.36 0.25 45.92%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 29/05/15 27/02/15 27/11/14 28/08/14 29/05/14 27/02/14 -
Price 1.14 1.00 0.775 0.90 1.03 1.10 0.72 -
P/RPS 0.43 0.37 0.36 0.43 0.48 0.50 0.35 14.75%
P/EPS 4.97 2.50 14.68 19.45 18.80 -1,375.00 4.74 3.21%
EY 20.14 40.00 6.81 5.14 5.32 -0.07 21.08 -3.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.33 0.26 0.31 0.36 0.38 0.25 32.30%

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