[MINHO] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 288.96%
YoY- -40.68%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 52,294 55,731 52,799 55,848 43,480 53,969 59,486 -8.25%
PBT 3,045 259 1,100 1,486 -425 2,221 -1,360 -
Tax -751 -700 -838 -26 0 -1,430 12,281 -
NP 2,294 -441 262 1,460 -425 791 10,921 -64.76%
-
NP to SH 2,369 -876 -70 1,232 -652 965 10,604 -63.28%
-
Tax Rate 24.66% 270.27% 76.18% 1.75% - 64.39% - -
Total Cost 50,000 56,172 52,537 54,388 43,905 53,178 48,565 1.96%
-
Net Worth 203,997 200,385 213,500 201,300 201,125 200,676 167,026 14.30%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 203,997 200,385 213,500 201,300 201,125 200,676 167,026 14.30%
NOSH 109,675 109,499 116,666 109,999 110,508 109,659 109,886 -0.12%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 4.39% -0.79% 0.50% 2.61% -0.98% 1.47% 18.36% -
ROE 1.16% -0.44% -0.03% 0.61% -0.32% 0.48% 6.35% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 47.68 50.90 45.26 50.77 39.35 49.22 54.13 -8.13%
EPS 2.16 -0.80 -0.06 1.12 -0.59 0.88 9.65 -63.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.86 1.83 1.83 1.83 1.82 1.83 1.52 14.44%
Adjusted Per Share Value based on latest NOSH - 109,999
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 14.75 15.72 14.89 15.75 12.26 15.22 16.77 -8.22%
EPS 0.67 -0.25 -0.02 0.35 -0.18 0.27 2.99 -63.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5753 0.5651 0.6021 0.5677 0.5672 0.5659 0.471 14.30%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.38 0.42 0.33 0.38 0.35 0.22 0.33 -
P/RPS 0.80 0.83 0.73 0.75 0.89 0.45 0.61 19.87%
P/EPS 17.59 -52.50 -550.00 33.93 -59.32 25.00 3.42 198.85%
EY 5.68 -1.90 -0.18 2.95 -1.69 4.00 29.24 -66.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.23 0.18 0.21 0.19 0.12 0.22 -6.17%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 27/05/10 25/02/10 30/11/09 28/08/09 27/05/09 27/02/09 -
Price 0.35 0.31 0.44 0.31 0.36 0.33 0.21 -
P/RPS 0.73 0.61 0.97 0.61 0.91 0.67 0.39 52.05%
P/EPS 16.20 -38.75 -733.33 27.68 -61.02 37.50 2.18 282.20%
EY 6.17 -2.58 -0.14 3.61 -1.64 2.67 45.95 -73.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.17 0.24 0.17 0.20 0.18 0.14 22.64%

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