[MINHO] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 26.38%
YoY- 66.11%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 145,071 75,226 238,600 173,583 118,205 52,485 225,897 -25.62%
PBT 18,853 14,872 10,700 8,375 6,041 1,040 20,227 -4.59%
Tax -3,612 -2,232 -3,480 -3,256 -2,135 -859 -449 303.01%
NP 15,241 12,640 7,220 5,119 3,906 181 19,778 -15.98%
-
NP to SH 12,609 10,985 5,803 3,809 3,014 -19 16,681 -17.06%
-
Tax Rate 19.16% 15.01% 32.52% 38.88% 35.34% 82.60% 2.22% -
Total Cost 129,830 62,586 231,380 168,464 114,299 52,304 206,119 -26.58%
-
Net Worth 333,896 332,845 322,022 319,429 319,000 273,600 316,477 3.64%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 333,896 332,845 322,022 319,429 319,000 273,600 316,477 3.64%
NOSH 109,834 109,850 109,905 109,769 109,999 95,000 109,888 -0.03%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 10.51% 16.80% 3.03% 2.95% 3.30% 0.34% 8.76% -
ROE 3.78% 3.30% 1.80% 1.19% 0.94% -0.01% 5.27% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 132.08 68.48 217.10 158.13 107.46 55.25 205.57 -25.60%
EPS 11.42 10.00 5.28 3.47 2.74 -0.02 15.18 -17.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.04 3.03 2.93 2.91 2.90 2.88 2.88 3.68%
Adjusted Per Share Value based on latest NOSH - 110,416
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 40.67 21.09 66.89 48.66 33.14 14.71 63.33 -25.62%
EPS 3.53 3.08 1.63 1.07 0.84 -0.01 4.68 -17.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.936 0.9331 0.9027 0.8955 0.8942 0.767 0.8872 3.64%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.35 0.80 0.81 0.95 1.07 1.04 0.71 -
P/RPS 1.02 1.17 0.37 0.60 1.00 1.88 0.35 104.42%
P/EPS 11.76 8.00 15.34 27.38 39.05 -5,200.00 4.68 85.14%
EY 8.50 12.50 6.52 3.65 2.56 -0.02 21.38 -46.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.26 0.28 0.33 0.37 0.36 0.25 45.92%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 29/05/15 27/02/15 27/11/14 28/08/14 29/05/14 27/02/14 -
Price 1.14 1.00 0.775 0.90 1.03 1.10 0.72 -
P/RPS 0.86 1.46 0.36 0.57 0.96 1.99 0.35 82.39%
P/EPS 9.93 10.00 14.68 25.94 37.59 -5,500.00 4.74 63.94%
EY 10.07 10.00 6.81 3.86 2.66 -0.02 21.08 -38.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.33 0.26 0.31 0.36 0.38 0.25 32.30%

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