[MINHO] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 387.01%
YoY- 18.73%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 153,297 97,449 53,969 268,470 209,002 138,891 79,595 54.73%
PBT 3,281 1,796 2,221 7,259 8,619 3,308 4,070 -13.37%
Tax -1,635 0 -1,430 9,063 -3,218 -1,689 -1,482 6.76%
NP 1,646 1,796 791 16,322 5,401 1,619 2,588 -26.02%
-
NP to SH 1,544 313 965 13,344 2,740 237 1,705 -6.39%
-
Tax Rate 49.83% 0.00% 64.39% -124.85% 37.34% 51.06% 36.41% -
Total Cost 151,651 95,653 53,178 252,148 203,601 137,272 77,007 57.04%
-
Net Worth 200,391 203,450 200,676 166,937 156,257 150,818 156,199 18.05%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 200,391 203,450 200,676 166,937 156,257 150,818 156,199 18.05%
NOSH 109,503 111,785 109,659 109,827 110,040 107,727 110,000 -0.30%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 1.07% 1.84% 1.47% 6.08% 2.58% 1.17% 3.25% -
ROE 0.77% 0.15% 0.48% 7.99% 1.75% 0.16% 1.09% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 139.99 87.17 49.22 244.45 189.93 128.93 72.36 55.19%
EPS 1.41 0.28 0.88 12.15 2.49 0.22 1.55 -6.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.83 1.82 1.83 1.52 1.42 1.40 1.42 18.40%
Adjusted Per Share Value based on latest NOSH - 109,886
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 43.23 27.48 15.22 75.71 58.94 39.17 22.45 54.71%
EPS 0.44 0.09 0.27 3.76 0.77 0.07 0.48 -5.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5651 0.5737 0.5659 0.4708 0.4406 0.4253 0.4405 18.04%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.38 0.35 0.22 0.33 0.38 0.43 0.52 -
P/RPS 0.27 0.40 0.45 0.13 0.20 0.33 0.72 -47.96%
P/EPS 26.95 125.00 25.00 2.72 15.26 195.45 33.55 -13.57%
EY 3.71 0.80 4.00 36.82 6.55 0.51 2.98 15.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.19 0.12 0.22 0.27 0.31 0.37 -31.42%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/11/09 28/08/09 27/05/09 27/02/09 28/11/08 26/08/08 28/05/08 -
Price 0.31 0.36 0.33 0.21 0.28 0.45 0.43 -
P/RPS 0.22 0.41 0.67 0.09 0.15 0.35 0.59 -48.16%
P/EPS 21.99 128.57 37.50 1.73 11.24 204.55 27.74 -14.33%
EY 4.55 0.78 2.67 57.86 8.89 0.49 3.60 16.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.20 0.18 0.14 0.20 0.32 0.30 -31.49%

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