[MINHO] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -57.46%
YoY- -32.48%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 278,500 212,063 149,028 79,728 280,473 209,226 145,071 54.15%
PBT 19,821 18,406 15,971 10,446 28,225 26,977 18,853 3.37%
Tax -3,619 -4,692 -3,492 -1,921 -7,004 -5,942 -3,612 0.12%
NP 16,202 13,714 12,479 8,525 21,221 21,035 15,241 4.14%
-
NP to SH 12,816 11,264 10,155 7,417 17,434 16,975 12,609 1.08%
-
Tax Rate 18.26% 25.49% 21.86% 18.39% 24.81% 22.03% 19.16% -
Total Cost 262,298 198,349 136,549 71,203 259,252 188,191 129,830 59.47%
-
Net Worth 349,527 349,326 346,889 347,084 339,637 339,499 333,896 3.08%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - 21 - - - - - -
Div Payout % - 0.20% - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 349,527 349,326 346,889 347,084 339,637 339,499 333,896 3.08%
NOSH 219,702 219,702 109,428 110,536 110,271 110,227 109,834 58.42%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 5.82% 6.47% 8.37% 10.69% 7.57% 10.05% 10.51% -
ROE 3.67% 3.22% 2.93% 2.14% 5.13% 5.00% 3.78% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 126.69 96.52 136.19 72.13 254.35 189.81 132.08 -2.72%
EPS 5.83 5.13 9.28 6.71 15.81 15.40 11.42 -35.99%
DPS 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.59 3.17 3.14 3.08 3.08 3.04 -34.95%
Adjusted Per Share Value based on latest NOSH - 110,536
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 78.54 59.80 42.03 22.48 79.09 59.00 40.91 54.16%
EPS 3.61 3.18 2.86 2.09 4.92 4.79 3.56 0.92%
DPS 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9857 0.9851 0.9782 0.9788 0.9578 0.9574 0.9416 3.08%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.55 0.67 1.46 1.15 1.48 1.21 1.35 -
P/RPS 0.43 0.69 1.07 1.59 0.58 0.64 1.02 -43.62%
P/EPS 9.43 13.07 15.73 17.14 9.36 7.86 11.76 -13.63%
EY 10.60 7.65 6.36 5.83 10.68 12.73 8.50 15.78%
DY 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.42 0.46 0.37 0.48 0.39 0.44 -14.08%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 29/11/16 30/08/16 26/05/16 26/02/16 27/11/15 28/08/15 -
Price 0.59 0.56 0.62 1.43 1.18 1.44 1.14 -
P/RPS 0.47 0.58 0.46 1.98 0.46 0.76 0.86 -33.03%
P/EPS 10.12 10.92 6.68 21.31 7.46 9.35 9.93 1.26%
EY 9.88 9.16 14.97 4.69 13.40 10.69 10.07 -1.25%
DY 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.35 0.20 0.46 0.38 0.47 0.38 -1.75%

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