[MINHO] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -456.08%
YoY- -253.09%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 72,001 65,002 70,930 57,650 57,910 57,047 57,516 16.16%
PBT 7,207 2,624 6,003 -1,540 2,013 2,516 -2,361 -
Tax -2,094 -704 5,038 -1,090 -576 -842 78,751 -
NP 5,113 1,920 11,041 -2,630 1,437 1,674 76,390 -83.54%
-
NP to SH 3,812 669 10,357 -2,578 724 859 75,826 -86.40%
-
Tax Rate 29.06% 26.83% -83.92% - 28.61% 33.47% - -
Total Cost 66,888 63,082 59,889 60,280 56,473 55,373 -18,874 -
-
Net Worth 290,019 286,244 274,765 265,479 283,018 296,006 281,074 2.11%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 290,019 286,244 274,765 265,479 283,018 296,006 281,074 2.11%
NOSH 109,855 109,672 109,906 109,702 109,696 116,081 109,794 0.03%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 7.10% 2.95% 15.57% -4.56% 2.48% 2.93% 132.82% -
ROE 1.31% 0.23% 3.77% -0.97% 0.26% 0.29% 26.98% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 65.54 59.27 64.54 52.55 52.79 49.14 52.38 16.13%
EPS 3.47 0.61 9.43 -2.35 0.66 0.74 -3.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.64 2.61 2.50 2.42 2.58 2.55 2.56 2.07%
Adjusted Per Share Value based on latest NOSH - 109,702
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 20.18 18.22 19.88 16.16 16.23 15.99 16.12 16.17%
EPS 1.07 0.19 2.90 -0.72 0.20 0.24 21.26 -86.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.813 0.8024 0.7702 0.7442 0.7934 0.8298 0.7879 2.11%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.40 0.41 0.45 0.34 0.43 0.51 0.43 -
P/RPS 0.61 0.69 0.70 0.65 0.81 1.04 0.82 -17.91%
P/EPS 11.53 67.21 4.78 -14.47 65.15 68.92 0.62 603.17%
EY 8.68 1.49 20.94 -6.91 1.53 1.45 160.61 -85.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.16 0.18 0.14 0.17 0.20 0.17 -8.01%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 30/05/12 28/02/12 29/11/11 26/08/11 30/05/11 02/03/11 -
Price 0.47 0.38 0.45 0.55 0.405 0.44 0.42 -
P/RPS 0.72 0.64 0.70 1.05 0.77 0.90 0.80 -6.78%
P/EPS 13.54 62.30 4.78 -23.40 61.36 59.46 0.61 691.30%
EY 7.38 1.61 20.94 -4.27 1.63 1.68 164.43 -87.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.15 0.18 0.23 0.16 0.17 0.16 8.17%

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