[MINHO] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 120.78%
YoY- 105.76%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 114,957 57,047 216,446 158,930 108,025 55,731 206,096 -32.31%
PBT 4,529 2,516 4,101 6,462 3,304 259 4,389 2.12%
Tax -1,418 -842 76,173 -2,578 -1,451 -700 -2,480 -31.18%
NP 3,111 1,674 80,274 3,884 1,853 -441 1,909 38.60%
-
NP to SH 1,583 859 80,274 3,177 1,439 -876 1,474 4.88%
-
Tax Rate 31.31% 33.47% -1,857.43% 39.89% 43.92% 270.27% 56.50% -
Total Cost 111,846 55,373 136,172 155,046 106,172 56,172 204,187 -33.12%
-
Net Worth 283,620 296,006 280,079 205,570 204,189 200,385 202,399 25.30%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 283,620 296,006 280,079 205,570 204,189 200,385 202,399 25.30%
NOSH 109,930 116,081 109,405 109,930 109,779 109,499 109,999 -0.04%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 2.71% 2.93% 37.09% 2.44% 1.72% -0.79% 0.93% -
ROE 0.56% 0.29% 28.66% 1.55% 0.70% -0.44% 0.73% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 104.57 49.14 197.84 144.57 98.40 50.90 187.36 -32.28%
EPS 1.44 0.74 -1.01 2.89 1.31 -0.80 1.34 4.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.58 2.55 2.56 1.87 1.86 1.83 1.84 25.35%
Adjusted Per Share Value based on latest NOSH - 110,065
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 32.23 15.99 60.68 44.55 30.28 15.62 57.77 -32.30%
EPS 0.44 0.24 22.50 0.89 0.40 -0.25 0.41 4.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7951 0.8298 0.7851 0.5763 0.5724 0.5617 0.5674 25.30%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.43 0.51 0.43 0.38 0.38 0.42 0.33 -
P/RPS 0.41 1.04 0.22 0.26 0.39 0.83 0.18 73.37%
P/EPS 29.86 68.92 0.59 13.15 28.99 -52.50 24.63 13.73%
EY 3.35 1.45 170.63 7.61 3.45 -1.90 4.06 -12.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.20 0.17 0.20 0.20 0.23 0.18 -3.74%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 30/05/11 02/03/11 29/11/10 30/08/10 27/05/10 25/02/10 -
Price 0.405 0.44 0.42 0.35 0.35 0.31 0.44 -
P/RPS 0.39 0.90 0.21 0.24 0.36 0.61 0.23 42.33%
P/EPS 28.12 59.46 0.57 12.11 26.70 -38.75 32.84 -9.85%
EY 3.56 1.68 174.70 8.26 3.75 -2.58 3.05 10.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.17 0.16 0.19 0.19 0.17 0.24 -23.74%

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