[MINHO] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
02-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 1795.04%
YoY- 5346.0%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 230,142 229,914 228,188 216,446 211,906 216,050 222,924 2.14%
PBT 3,985 9,058 10,064 4,101 8,616 6,608 1,036 145.29%
Tax -3,344 -2,836 -3,368 76,173 -3,437 -2,902 -2,800 12.55%
NP 641 6,222 6,696 80,274 5,178 3,706 -1,764 -
-
NP to SH -1,326 3,166 3,436 80,274 4,236 2,878 -3,504 -47.65%
-
Tax Rate 83.91% 31.31% 33.47% -1,857.43% 39.89% 43.92% 270.27% -
Total Cost 229,501 223,692 221,492 136,172 206,728 212,344 224,688 1.42%
-
Net Worth 264,604 283,620 296,006 280,079 205,570 204,189 200,385 20.34%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 264,604 283,620 296,006 280,079 205,570 204,189 200,385 20.34%
NOSH 109,340 109,930 116,081 109,405 109,930 109,779 109,499 -0.09%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 0.28% 2.71% 2.93% 37.09% 2.44% 1.72% -0.79% -
ROE -0.50% 1.12% 1.16% 28.66% 2.06% 1.41% -1.75% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 210.48 209.14 196.58 197.84 192.76 196.80 203.58 2.24%
EPS -1.21 2.88 2.96 -1.01 3.85 2.62 -3.20 -47.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.42 2.58 2.55 2.56 1.87 1.86 1.83 20.45%
Adjusted Per Share Value based on latest NOSH - 109,794
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 64.90 64.83 64.35 61.04 59.76 60.93 62.86 2.15%
EPS -0.37 0.89 0.97 22.64 1.19 0.81 -0.99 -48.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7462 0.7998 0.8347 0.7898 0.5797 0.5758 0.5651 20.34%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.34 0.43 0.51 0.43 0.38 0.38 0.42 -
P/RPS 0.16 0.21 0.26 0.22 0.20 0.19 0.21 -16.56%
P/EPS -28.02 14.93 17.23 0.59 9.86 14.49 -13.13 65.67%
EY -3.57 6.70 5.80 170.63 10.14 6.90 -7.62 -39.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.17 0.20 0.17 0.20 0.20 0.23 -28.15%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 26/08/11 30/05/11 02/03/11 29/11/10 30/08/10 27/05/10 -
Price 0.55 0.405 0.44 0.42 0.35 0.35 0.31 -
P/RPS 0.26 0.19 0.22 0.21 0.18 0.18 0.15 44.24%
P/EPS -45.33 14.06 14.86 0.57 9.08 13.35 -9.69 179.44%
EY -2.21 7.11 6.73 174.70 11.01 7.49 -10.32 -64.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.16 0.17 0.16 0.19 0.19 0.17 22.30%

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