[MINHO] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 34.63%
YoY- 345.66%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 149,028 79,728 280,473 209,226 145,071 75,226 238,600 -26.95%
PBT 15,971 10,446 28,225 26,977 18,853 14,872 10,700 30.63%
Tax -3,492 -1,921 -7,004 -5,942 -3,612 -2,232 -3,480 0.22%
NP 12,479 8,525 21,221 21,035 15,241 12,640 7,220 44.06%
-
NP to SH 10,155 7,417 17,434 16,975 12,609 10,985 5,803 45.26%
-
Tax Rate 21.86% 18.39% 24.81% 22.03% 19.16% 15.01% 32.52% -
Total Cost 136,549 71,203 259,252 188,191 129,830 62,586 231,380 -29.66%
-
Net Worth 346,889 347,084 339,637 339,499 333,896 332,845 322,022 5.08%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 346,889 347,084 339,637 339,499 333,896 332,845 322,022 5.08%
NOSH 109,428 110,536 110,271 110,227 109,834 109,850 109,905 -0.28%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 8.37% 10.69% 7.57% 10.05% 10.51% 16.80% 3.03% -
ROE 2.93% 2.14% 5.13% 5.00% 3.78% 3.30% 1.80% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 136.19 72.13 254.35 189.81 132.08 68.48 217.10 -26.74%
EPS 9.28 6.71 15.81 15.40 11.42 10.00 5.28 45.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.17 3.14 3.08 3.08 3.04 3.03 2.93 5.39%
Adjusted Per Share Value based on latest NOSH - 110,252
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 41.78 22.35 78.62 58.65 40.67 21.09 66.89 -26.95%
EPS 2.85 2.08 4.89 4.76 3.53 3.08 1.63 45.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9724 0.973 0.9521 0.9517 0.936 0.9331 0.9027 5.08%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.46 1.15 1.48 1.21 1.35 0.80 0.81 -
P/RPS 1.07 1.59 0.58 0.64 1.02 1.17 0.37 103.11%
P/EPS 15.73 17.14 9.36 7.86 11.76 8.00 15.34 1.68%
EY 6.36 5.83 10.68 12.73 8.50 12.50 6.52 -1.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.37 0.48 0.39 0.44 0.26 0.28 39.27%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 26/05/16 26/02/16 27/11/15 28/08/15 29/05/15 27/02/15 -
Price 0.62 1.43 1.18 1.44 1.14 1.00 0.775 -
P/RPS 0.46 1.98 0.46 0.76 0.86 1.46 0.36 17.77%
P/EPS 6.68 21.31 7.46 9.35 9.93 10.00 14.68 -40.86%
EY 14.97 4.69 13.40 10.69 10.07 10.00 6.81 69.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.46 0.38 0.47 0.38 0.33 0.26 -16.06%

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