[MINHO] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 46.93%
YoY- 43.53%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 236,998 234,634 248,408 271,318 278,946 274,006 260,008 -5.98%
PBT 14,018 9,828 6,760 15,005 19,373 19,662 10,496 21.25%
Tax -5,241 -4,172 -4,352 2,454 -5,202 -5,596 -2,816 51.24%
NP 8,777 5,656 2,408 17,459 14,170 14,066 7,680 9.30%
-
NP to SH 3,057 2,990 -148 13,437 9,145 8,962 2,676 9.27%
-
Tax Rate 37.39% 42.45% 64.38% -16.35% 26.85% 28.46% 26.83% -
Total Cost 228,221 228,978 246,000 253,859 264,776 259,940 252,328 -6.46%
-
Net Worth 301,710 301,198 336,700 299,942 293,486 289,947 286,244 3.56%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 301,710 301,198 336,700 299,942 293,486 289,947 286,244 3.56%
NOSH 109,712 109,926 123,333 109,869 109,919 109,828 109,672 0.02%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 3.70% 2.41% 0.97% 6.43% 5.08% 5.13% 2.95% -
ROE 1.01% 0.99% -0.04% 4.48% 3.12% 3.09% 0.93% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 216.02 213.45 201.41 246.95 253.77 249.49 237.08 -6.00%
EPS 2.79 2.72 -0.12 12.23 8.32 8.16 2.44 9.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.75 2.74 2.73 2.73 2.67 2.64 2.61 3.54%
Adjusted Per Share Value based on latest NOSH - 109,816
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 66.44 65.77 69.64 76.06 78.20 76.81 72.89 -5.98%
EPS 0.86 0.84 -0.04 3.77 2.56 2.51 0.75 9.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8458 0.8443 0.9439 0.8408 0.8227 0.8128 0.8024 3.57%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.73 0.56 0.525 0.50 0.60 0.40 0.41 -
P/RPS 0.34 0.26 0.26 0.20 0.24 0.16 0.17 58.67%
P/EPS 26.20 20.59 -437.50 4.09 7.21 4.90 16.80 34.44%
EY 3.82 4.86 -0.23 24.46 13.87 20.40 5.95 -25.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.20 0.19 0.18 0.22 0.15 0.16 41.69%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 29/08/13 30/05/13 27/02/13 29/11/12 30/08/12 30/05/12 -
Price 0.715 0.72 0.56 0.525 0.56 0.47 0.38 -
P/RPS 0.33 0.34 0.28 0.21 0.22 0.19 0.16 61.95%
P/EPS 25.66 26.47 -466.67 4.29 6.73 5.76 15.57 39.48%
EY 3.90 3.78 -0.21 23.30 14.86 17.36 6.42 -28.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.26 0.21 0.19 0.21 0.18 0.15 44.24%

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