[MINHO] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -337.72%
YoY- -190.78%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 216,446 211,906 216,050 222,924 206,096 204,396 194,898 7.22%
PBT 4,101 8,616 6,608 1,036 4,389 4,374 3,592 9.21%
Tax 76,173 -3,437 -2,902 -2,800 -2,480 -2,180 0 -
NP 80,274 5,178 3,706 -1,764 1,909 2,194 3,592 688.92%
-
NP to SH 80,274 4,236 2,878 -3,504 1,474 2,058 626 2420.54%
-
Tax Rate -1,857.43% 39.89% 43.92% 270.27% 56.50% 49.84% 0.00% -
Total Cost 136,172 206,728 212,344 224,688 204,187 202,201 191,306 -20.22%
-
Net Worth 280,079 205,570 204,189 200,385 202,399 200,391 203,450 23.67%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 280,079 205,570 204,189 200,385 202,399 200,391 203,450 23.67%
NOSH 109,405 109,930 109,779 109,499 109,999 109,503 111,785 -1.42%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 37.09% 2.44% 1.72% -0.79% 0.93% 1.07% 1.84% -
ROE 28.66% 2.06% 1.41% -1.75% 0.73% 1.03% 0.31% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 197.84 192.76 196.80 203.58 187.36 186.66 174.35 8.76%
EPS -1.01 3.85 2.62 -3.20 1.34 1.88 0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.56 1.87 1.86 1.83 1.84 1.83 1.82 25.46%
Adjusted Per Share Value based on latest NOSH - 109,499
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 60.68 59.40 60.56 62.49 57.77 57.30 54.64 7.21%
EPS 22.50 1.19 0.81 -0.98 0.41 0.58 0.18 2378.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7851 0.5763 0.5724 0.5617 0.5674 0.5618 0.5703 23.67%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.43 0.38 0.38 0.42 0.33 0.38 0.35 -
P/RPS 0.22 0.20 0.19 0.21 0.18 0.20 0.20 6.54%
P/EPS 0.59 9.86 14.49 -13.13 24.63 20.21 62.50 -95.49%
EY 170.63 10.14 6.90 -7.62 4.06 4.95 1.60 2129.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.20 0.20 0.23 0.18 0.21 0.19 -7.12%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 02/03/11 29/11/10 30/08/10 27/05/10 25/02/10 30/11/09 28/08/09 -
Price 0.42 0.35 0.35 0.31 0.44 0.31 0.36 -
P/RPS 0.21 0.18 0.18 0.15 0.23 0.17 0.21 0.00%
P/EPS 0.57 9.08 13.35 -9.69 32.84 16.49 64.29 -95.67%
EY 174.70 11.01 7.49 -10.32 3.05 6.06 1.56 2203.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.19 0.19 0.17 0.24 0.17 0.20 -13.78%

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