[MINHO] QoQ Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 14.78%
YoY- 318.35%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 79,728 280,473 209,226 145,071 75,226 238,600 173,583 -40.44%
PBT 10,446 28,225 26,977 18,853 14,872 10,700 8,375 15.85%
Tax -1,921 -7,004 -5,942 -3,612 -2,232 -3,480 -3,256 -29.63%
NP 8,525 21,221 21,035 15,241 12,640 7,220 5,119 40.45%
-
NP to SH 7,417 17,434 16,975 12,609 10,985 5,803 3,809 55.87%
-
Tax Rate 18.39% 24.81% 22.03% 19.16% 15.01% 32.52% 38.88% -
Total Cost 71,203 259,252 188,191 129,830 62,586 231,380 168,464 -43.65%
-
Net Worth 347,084 339,637 339,499 333,896 332,845 322,022 319,429 5.68%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 347,084 339,637 339,499 333,896 332,845 322,022 319,429 5.68%
NOSH 110,536 110,271 110,227 109,834 109,850 109,905 109,769 0.46%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 10.69% 7.57% 10.05% 10.51% 16.80% 3.03% 2.95% -
ROE 2.14% 5.13% 5.00% 3.78% 3.30% 1.80% 1.19% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 72.13 254.35 189.81 132.08 68.48 217.10 158.13 -40.71%
EPS 6.71 15.81 15.40 11.42 10.00 5.28 3.47 55.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.14 3.08 3.08 3.04 3.03 2.93 2.91 5.19%
Adjusted Per Share Value based on latest NOSH - 109,729
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 22.48 79.09 59.00 40.91 21.21 67.28 48.95 -40.44%
EPS 2.09 4.92 4.79 3.56 3.10 1.64 1.07 56.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9788 0.9578 0.9574 0.9416 0.9386 0.9081 0.9008 5.68%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.15 1.48 1.21 1.35 0.80 0.81 0.95 -
P/RPS 1.59 0.58 0.64 1.02 1.17 0.37 0.60 91.38%
P/EPS 17.14 9.36 7.86 11.76 8.00 15.34 27.38 -26.80%
EY 5.83 10.68 12.73 8.50 12.50 6.52 3.65 36.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.48 0.39 0.44 0.26 0.28 0.33 7.91%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/05/16 26/02/16 27/11/15 28/08/15 29/05/15 27/02/15 27/11/14 -
Price 1.43 1.18 1.44 1.14 1.00 0.775 0.90 -
P/RPS 1.98 0.46 0.76 0.86 1.46 0.36 0.57 129.19%
P/EPS 21.31 7.46 9.35 9.93 10.00 14.68 25.94 -12.27%
EY 4.69 13.40 10.69 10.07 10.00 6.81 3.86 13.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.38 0.47 0.38 0.33 0.26 0.31 30.06%

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