[MINHO] QoQ Quarter Result on 30-Jun-2014 [#2]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 16063.16%
YoY- 97.98%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 75,226 65,017 55,378 65,720 52,485 48,148 60,432 15.73%
PBT 14,872 2,325 2,334 5,001 1,040 9,713 5,600 91.88%
Tax -2,232 -224 -1,121 -1,276 -859 4,202 -1,845 13.54%
NP 12,640 2,101 1,213 3,725 181 13,915 3,755 124.77%
-
NP to SH 10,985 1,994 795 3,033 -19 14,388 798 475.29%
-
Tax Rate 15.01% 9.63% 48.03% 25.51% 82.60% -43.26% 32.95% -
Total Cost 62,586 62,916 54,165 61,995 52,304 34,233 56,677 6.84%
-
Net Worth 332,845 321,012 321,312 318,684 273,600 316,316 300,616 7.03%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 332,845 321,012 321,312 318,684 273,600 316,316 300,616 7.03%
NOSH 109,850 109,560 110,416 109,891 95,000 109,832 109,315 0.32%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 16.80% 3.23% 2.19% 5.67% 0.34% 28.90% 6.21% -
ROE 3.30% 0.62% 0.25% 0.95% -0.01% 4.55% 0.27% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 68.48 59.34 50.15 59.80 55.25 43.84 55.28 15.35%
EPS 10.00 1.82 0.72 2.76 -0.02 13.10 0.73 473.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.03 2.93 2.91 2.90 2.88 2.88 2.75 6.68%
Adjusted Per Share Value based on latest NOSH - 109,891
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 21.21 18.33 15.62 18.53 14.80 13.58 17.04 15.72%
EPS 3.10 0.56 0.22 0.86 -0.01 4.06 0.23 467.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9386 0.9052 0.9061 0.8987 0.7715 0.892 0.8477 7.03%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.80 0.81 0.95 1.07 1.04 0.71 0.73 -
P/RPS 1.17 1.36 1.89 1.79 1.88 1.62 1.32 -7.73%
P/EPS 8.00 44.51 131.94 38.77 -5,200.00 5.42 100.00 -81.46%
EY 12.50 2.25 0.76 2.58 -0.02 18.45 1.00 439.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.28 0.33 0.37 0.36 0.25 0.27 -2.48%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 27/02/15 27/11/14 28/08/14 29/05/14 27/02/14 28/11/13 -
Price 1.00 0.775 0.90 1.03 1.10 0.72 0.715 -
P/RPS 1.46 1.31 1.79 1.72 1.99 1.64 1.29 8.61%
P/EPS 10.00 42.58 125.00 37.32 -5,500.00 5.50 97.95 -78.18%
EY 10.00 2.35 0.80 2.68 -0.02 18.19 1.02 358.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.26 0.31 0.36 0.38 0.25 0.26 17.24%

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