[MINHO] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -28.4%
YoY- -88.95%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 211,906 216,050 222,924 206,096 204,396 194,898 215,876 -1.22%
PBT 8,616 6,608 1,036 4,389 4,374 3,592 8,884 -2.01%
Tax -3,437 -2,902 -2,800 -2,480 -2,180 0 -5,720 -28.77%
NP 5,178 3,706 -1,764 1,909 2,194 3,592 3,164 38.83%
-
NP to SH 4,236 2,878 -3,504 1,474 2,058 626 3,860 6.38%
-
Tax Rate 39.89% 43.92% 270.27% 56.50% 49.84% 0.00% 64.39% -
Total Cost 206,728 212,344 224,688 204,187 202,201 191,306 212,712 -1.88%
-
Net Worth 205,570 204,189 200,385 202,399 200,391 203,450 200,676 1.61%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 205,570 204,189 200,385 202,399 200,391 203,450 200,676 1.61%
NOSH 109,930 109,779 109,499 109,999 109,503 111,785 109,659 0.16%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 2.44% 1.72% -0.79% 0.93% 1.07% 1.84% 1.47% -
ROE 2.06% 1.41% -1.75% 0.73% 1.03% 0.31% 1.92% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 192.76 196.80 203.58 187.36 186.66 174.35 196.86 -1.39%
EPS 3.85 2.62 -3.20 1.34 1.88 0.56 3.52 6.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.87 1.86 1.83 1.84 1.83 1.82 1.83 1.45%
Adjusted Per Share Value based on latest NOSH - 116,666
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 59.76 60.93 62.86 58.12 57.64 54.96 60.88 -1.22%
EPS 1.19 0.81 -0.99 0.42 0.58 0.18 1.09 6.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5797 0.5758 0.5651 0.5708 0.5651 0.5737 0.5659 1.61%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.38 0.38 0.42 0.33 0.38 0.35 0.22 -
P/RPS 0.20 0.19 0.21 0.18 0.20 0.20 0.11 48.91%
P/EPS 9.86 14.49 -13.13 24.63 20.21 62.50 6.25 35.48%
EY 10.14 6.90 -7.62 4.06 4.95 1.60 16.00 -26.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.20 0.23 0.18 0.21 0.19 0.12 40.52%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 30/08/10 27/05/10 25/02/10 30/11/09 28/08/09 27/05/09 -
Price 0.35 0.35 0.31 0.44 0.31 0.36 0.33 -
P/RPS 0.18 0.18 0.15 0.23 0.17 0.21 0.17 3.88%
P/EPS 9.08 13.35 -9.69 32.84 16.49 64.29 9.38 -2.14%
EY 11.01 7.49 -10.32 3.05 6.06 1.56 10.67 2.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.19 0.17 0.24 0.17 0.20 0.18 3.66%

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