[MINHO] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 89.3%
YoY- 57915.79%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 280,473 209,226 145,071 75,226 238,600 173,583 118,205 77.61%
PBT 28,225 26,977 18,853 14,872 10,700 8,375 6,041 178.69%
Tax -7,004 -5,942 -3,612 -2,232 -3,480 -3,256 -2,135 120.30%
NP 21,221 21,035 15,241 12,640 7,220 5,119 3,906 208.09%
-
NP to SH 17,434 16,975 12,609 10,985 5,803 3,809 3,014 221.20%
-
Tax Rate 24.81% 22.03% 19.16% 15.01% 32.52% 38.88% 35.34% -
Total Cost 259,252 188,191 129,830 62,586 231,380 168,464 114,299 72.37%
-
Net Worth 339,637 339,499 333,896 332,845 322,022 319,429 319,000 4.25%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 339,637 339,499 333,896 332,845 322,022 319,429 319,000 4.25%
NOSH 110,271 110,227 109,834 109,850 109,905 109,769 109,999 0.16%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 7.57% 10.05% 10.51% 16.80% 3.03% 2.95% 3.30% -
ROE 5.13% 5.00% 3.78% 3.30% 1.80% 1.19% 0.94% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 254.35 189.81 132.08 68.48 217.10 158.13 107.46 77.32%
EPS 15.81 15.40 11.42 10.00 5.28 3.47 2.74 220.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.08 3.08 3.04 3.03 2.93 2.91 2.90 4.08%
Adjusted Per Share Value based on latest NOSH - 109,850
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 78.62 58.65 40.67 21.09 66.89 48.66 33.14 77.59%
EPS 4.89 4.76 3.53 3.08 1.63 1.07 0.84 222.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9521 0.9517 0.936 0.9331 0.9027 0.8955 0.8942 4.25%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.48 1.21 1.35 0.80 0.81 0.95 1.07 -
P/RPS 0.58 0.64 1.02 1.17 0.37 0.60 1.00 -30.38%
P/EPS 9.36 7.86 11.76 8.00 15.34 27.38 39.05 -61.31%
EY 10.68 12.73 8.50 12.50 6.52 3.65 2.56 158.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.39 0.44 0.26 0.28 0.33 0.37 18.89%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 27/11/15 28/08/15 29/05/15 27/02/15 27/11/14 28/08/14 -
Price 1.18 1.44 1.14 1.00 0.775 0.90 1.03 -
P/RPS 0.46 0.76 0.86 1.46 0.36 0.57 0.96 -38.68%
P/EPS 7.46 9.35 9.93 10.00 14.68 25.94 37.59 -65.87%
EY 13.40 10.69 10.07 10.00 6.81 3.86 2.66 193.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.47 0.38 0.33 0.26 0.31 0.36 3.66%

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