[MINHO] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 21.34%
YoY- -1.8%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 200,014 136,723 75,103 268,959 207,138 144,200 72,866 95.92%
PBT 10,864 8,104 5,742 19,402 16,394 11,676 4,530 79.07%
Tax -3,604 -2,851 -1,752 -5,224 -4,637 -3,387 -1,591 72.39%
NP 7,260 5,253 3,990 14,178 11,757 8,289 2,939 82.63%
-
NP to SH 5,629 3,911 3,111 11,845 9,762 6,787 2,468 73.18%
-
Tax Rate 33.17% 35.18% 30.51% 26.93% 28.28% 29.01% 35.12% -
Total Cost 192,754 131,470 71,113 254,781 195,381 135,911 69,927 96.47%
-
Net Worth 377,997 377,997 377,997 374,591 369,099 366,902 362,508 2.82%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 377,997 377,997 377,997 374,591 369,099 366,902 362,508 2.82%
NOSH 340,538 340,538 340,538 340,538 219,702 219,702 219,702 33.89%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 3.63% 3.84% 5.31% 5.27% 5.68% 5.75% 4.03% -
ROE 1.49% 1.03% 0.82% 3.16% 2.64% 1.85% 0.68% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 58.73 40.15 22.05 78.98 94.28 65.63 33.17 46.30%
EPS 1.65 1.15 0.91 3.48 4.44 3.09 1.12 29.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.11 1.11 1.10 1.68 1.67 1.65 -23.20%
Adjusted Per Share Value based on latest NOSH - 340,538
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 56.07 38.33 21.05 75.40 58.07 40.42 20.43 95.90%
EPS 1.58 1.10 0.87 3.32 2.74 1.90 0.69 73.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0596 1.0596 1.0596 1.0501 1.0347 1.0285 1.0162 2.82%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.265 0.29 0.29 0.275 0.61 0.45 0.445 -
P/RPS 0.45 0.72 1.31 0.35 0.65 0.69 1.34 -51.65%
P/EPS 16.03 25.25 31.74 7.91 13.73 14.57 39.61 -45.25%
EY 6.24 3.96 3.15 12.65 7.28 6.86 2.52 82.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.26 0.26 0.25 0.36 0.27 0.27 -7.54%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 29/11/19 30/08/19 29/05/19 28/02/19 29/11/18 30/08/18 30/05/18 -
Price 0.26 0.25 0.27 0.295 0.54 0.50 0.425 -
P/RPS 0.44 0.62 1.22 0.37 0.57 0.76 1.28 -50.89%
P/EPS 15.73 21.77 29.55 8.48 12.15 16.19 37.83 -44.26%
EY 6.36 4.59 3.38 11.79 8.23 6.18 2.64 79.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.23 0.24 0.27 0.32 0.30 0.26 -7.84%

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