[MINHO] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 10.92%
YoY- -33.64%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 149,002 78,075 278,500 212,063 149,028 79,728 280,473 -34.43%
PBT 11,456 6,462 19,821 18,406 15,971 10,446 28,225 -45.21%
Tax -3,058 -1,748 -3,619 -4,692 -3,492 -1,921 -7,004 -42.47%
NP 8,398 4,714 16,202 13,714 12,479 8,525 21,221 -46.12%
-
NP to SH 6,424 3,337 12,816 11,264 10,155 7,417 17,434 -48.63%
-
Tax Rate 26.69% 27.05% 18.26% 25.49% 21.86% 18.39% 24.81% -
Total Cost 140,604 73,361 262,298 198,349 136,549 71,203 259,252 -33.52%
-
Net Worth 355,917 707,440 349,527 349,326 346,889 347,084 339,637 3.17%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - 21 - - - -
Div Payout % - - - 0.20% - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 355,917 707,440 349,527 349,326 346,889 347,084 339,637 3.17%
NOSH 219,702 219,702 219,702 219,702 109,428 110,536 110,271 58.40%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 5.64% 6.04% 5.82% 6.47% 8.37% 10.69% 7.57% -
ROE 1.80% 0.47% 3.67% 3.22% 2.93% 2.14% 5.13% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 67.82 35.54 126.69 96.52 136.19 72.13 254.35 -58.60%
EPS 2.92 1.52 5.83 5.13 9.28 6.71 15.81 -67.60%
DPS 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
NAPS 1.62 3.22 1.59 1.59 3.17 3.14 3.08 -34.86%
Adjusted Per Share Value based on latest NOSH - 219,702
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 41.77 21.89 78.07 59.45 41.78 22.35 78.62 -34.42%
EPS 1.80 0.94 3.59 3.16 2.85 2.08 4.89 -48.66%
DPS 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
NAPS 0.9977 1.9832 0.9798 0.9793 0.9724 0.973 0.9521 3.17%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.55 0.61 0.55 0.67 1.46 1.15 1.48 -
P/RPS 0.81 1.72 0.43 0.69 1.07 1.59 0.58 24.96%
P/EPS 18.81 40.16 9.43 13.07 15.73 17.14 9.36 59.31%
EY 5.32 2.49 10.60 7.65 6.36 5.83 10.68 -37.18%
DY 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
P/NAPS 0.34 0.19 0.35 0.42 0.46 0.37 0.48 -20.55%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/08/17 26/05/17 27/02/17 29/11/16 30/08/16 26/05/16 26/02/16 -
Price 0.525 0.56 0.59 0.56 0.62 1.43 1.18 -
P/RPS 0.77 1.58 0.47 0.58 0.46 1.98 0.46 41.02%
P/EPS 17.96 36.87 10.12 10.92 6.68 21.31 7.46 79.72%
EY 5.57 2.71 9.88 9.16 14.97 4.69 13.40 -44.33%
DY 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
P/NAPS 0.32 0.17 0.37 0.35 0.20 0.46 0.38 -10.83%

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