[MINHO] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -92.77%
YoY- -43.4%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 206,096 153,297 97,449 53,969 268,470 209,002 138,891 30.00%
PBT 4,389 3,281 1,796 2,221 7,259 8,619 3,308 20.68%
Tax -2,480 -1,635 0 -1,430 9,063 -3,218 -1,689 29.09%
NP 1,909 1,646 1,796 791 16,322 5,401 1,619 11.57%
-
NP to SH 1,474 1,544 313 965 13,344 2,740 237 237.07%
-
Tax Rate 56.50% 49.83% 0.00% 64.39% -124.85% 37.34% 51.06% -
Total Cost 204,187 151,651 95,653 53,178 252,148 203,601 137,272 30.21%
-
Net Worth 202,399 200,391 203,450 200,676 166,937 156,257 150,818 21.60%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 202,399 200,391 203,450 200,676 166,937 156,257 150,818 21.60%
NOSH 109,999 109,503 111,785 109,659 109,827 110,040 107,727 1.39%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 0.93% 1.07% 1.84% 1.47% 6.08% 2.58% 1.17% -
ROE 0.73% 0.77% 0.15% 0.48% 7.99% 1.75% 0.16% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 187.36 139.99 87.17 49.22 244.45 189.93 128.93 28.20%
EPS 1.34 1.41 0.28 0.88 12.15 2.49 0.22 232.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.83 1.82 1.83 1.52 1.42 1.40 19.92%
Adjusted Per Share Value based on latest NOSH - 109,659
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 57.77 42.97 27.32 15.13 75.26 58.59 38.94 29.98%
EPS 0.41 0.43 0.09 0.27 3.74 0.77 0.07 223.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5674 0.5618 0.5703 0.5626 0.468 0.438 0.4228 21.60%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.33 0.38 0.35 0.22 0.33 0.38 0.43 -
P/RPS 0.18 0.27 0.40 0.45 0.13 0.20 0.33 -33.16%
P/EPS 24.63 26.95 125.00 25.00 2.72 15.26 195.45 -74.76%
EY 4.06 3.71 0.80 4.00 36.82 6.55 0.51 297.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.21 0.19 0.12 0.22 0.27 0.31 -30.33%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 30/11/09 28/08/09 27/05/09 27/02/09 28/11/08 26/08/08 -
Price 0.44 0.31 0.36 0.33 0.21 0.28 0.45 -
P/RPS 0.23 0.22 0.41 0.67 0.09 0.15 0.35 -24.35%
P/EPS 32.84 21.99 128.57 37.50 1.73 11.24 204.55 -70.36%
EY 3.05 4.55 0.78 2.67 57.86 8.89 0.49 237.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.17 0.20 0.18 0.14 0.20 0.32 -17.40%

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