[MINHO] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
28-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 52.23%
YoY- -13.18%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 144,200 72,866 286,523 219,767 149,002 78,075 278,500 -35.59%
PBT 11,676 4,530 21,262 17,151 11,456 6,462 19,821 -29.79%
Tax -3,387 -1,591 -5,770 -4,738 -3,058 -1,748 -3,619 -4.33%
NP 8,289 2,939 15,492 12,413 8,398 4,714 16,202 -36.11%
-
NP to SH 6,787 2,468 12,062 9,779 6,424 3,337 12,816 -34.62%
-
Tax Rate 29.01% 35.12% 27.14% 27.63% 26.69% 27.05% 18.26% -
Total Cost 135,911 69,927 271,031 207,354 140,604 73,361 262,298 -35.56%
-
Net Worth 366,902 362,508 360,311 360,311 355,917 707,440 349,527 3.29%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 1,647 - - - - -
Div Payout % - - 13.66% - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 366,902 362,508 360,311 360,311 355,917 707,440 349,527 3.29%
NOSH 219,702 219,702 219,702 219,702 219,702 219,702 219,702 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 5.75% 4.03% 5.41% 5.65% 5.64% 6.04% 5.82% -
ROE 1.85% 0.68% 3.35% 2.71% 1.80% 0.47% 3.67% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 65.63 33.17 130.41 100.03 67.82 35.54 126.69 -35.57%
EPS 3.09 1.12 5.49 4.45 2.92 1.52 5.83 -34.58%
DPS 0.00 0.00 0.75 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.65 1.64 1.64 1.62 3.22 1.59 3.33%
Adjusted Per Share Value based on latest NOSH - 219,702
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 40.42 20.43 80.32 61.61 41.77 21.89 78.07 -35.60%
EPS 1.90 0.69 3.38 2.74 1.80 0.94 3.59 -34.64%
DPS 0.00 0.00 0.46 0.00 0.00 0.00 0.00 -
NAPS 1.0285 1.0162 1.0101 1.0101 0.9977 1.9832 0.9798 3.29%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.45 0.445 0.48 0.51 0.55 0.61 0.55 -
P/RPS 0.69 1.34 0.37 0.51 0.81 1.72 0.43 37.18%
P/EPS 14.57 39.61 8.74 11.46 18.81 40.16 9.43 33.75%
EY 6.86 2.52 11.44 8.73 5.32 2.49 10.60 -25.24%
DY 0.00 0.00 1.56 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.27 0.29 0.31 0.34 0.19 0.35 -15.92%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 30/08/18 30/05/18 27/02/18 28/11/17 30/08/17 26/05/17 27/02/17 -
Price 0.50 0.425 0.46 0.46 0.525 0.56 0.59 -
P/RPS 0.76 1.28 0.35 0.46 0.77 1.58 0.47 37.88%
P/EPS 16.19 37.83 8.38 10.33 17.96 36.87 10.12 36.90%
EY 6.18 2.64 11.94 9.68 5.57 2.71 9.88 -26.92%
DY 0.00 0.00 1.63 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.26 0.28 0.28 0.32 0.17 0.37 -13.08%

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