[MINHO] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -73.79%
YoY- -0.38%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 69,845 75,226 65,017 55,378 65,720 52,485 48,148 28.23%
PBT 3,981 14,872 2,325 2,334 5,001 1,040 9,713 -44.91%
Tax -1,380 -2,232 -224 -1,121 -1,276 -859 4,202 -
NP 2,601 12,640 2,101 1,213 3,725 181 13,915 -67.40%
-
NP to SH 1,624 10,985 1,994 795 3,033 -19 14,388 -76.73%
-
Tax Rate 34.66% 15.01% 9.63% 48.03% 25.51% 82.60% -43.26% -
Total Cost 67,244 62,586 62,916 54,165 61,995 52,304 34,233 57.03%
-
Net Worth 333,578 332,845 321,012 321,312 318,684 273,600 316,316 3.61%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 333,578 332,845 321,012 321,312 318,684 273,600 316,316 3.61%
NOSH 109,729 109,850 109,560 110,416 109,891 95,000 109,832 -0.06%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 3.72% 16.80% 3.23% 2.19% 5.67% 0.34% 28.90% -
ROE 0.49% 3.30% 0.62% 0.25% 0.95% -0.01% 4.55% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 63.65 68.48 59.34 50.15 59.80 55.25 43.84 28.30%
EPS 1.47 10.00 1.82 0.72 2.76 -0.02 13.10 -76.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.04 3.03 2.93 2.91 2.90 2.88 2.88 3.68%
Adjusted Per Share Value based on latest NOSH - 110,416
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 19.58 21.09 18.23 15.52 18.42 14.71 13.50 28.21%
EPS 0.46 3.08 0.56 0.22 0.85 -0.01 4.03 -76.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9351 0.9331 0.8999 0.9007 0.8934 0.767 0.8867 3.61%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.35 0.80 0.81 0.95 1.07 1.04 0.71 -
P/RPS 2.12 1.17 1.36 1.89 1.79 1.88 1.62 19.70%
P/EPS 91.22 8.00 44.51 131.94 38.77 -5,200.00 5.42 560.14%
EY 1.10 12.50 2.25 0.76 2.58 -0.02 18.45 -84.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.26 0.28 0.33 0.37 0.36 0.25 45.92%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 29/05/15 27/02/15 27/11/14 28/08/14 29/05/14 27/02/14 -
Price 1.14 1.00 0.775 0.90 1.03 1.10 0.72 -
P/RPS 1.79 1.46 1.31 1.79 1.72 1.99 1.64 6.02%
P/EPS 77.03 10.00 42.58 125.00 37.32 -5,500.00 5.50 483.84%
EY 1.30 10.00 2.35 0.80 2.68 -0.02 18.19 -82.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.33 0.26 0.31 0.36 0.38 0.25 32.30%

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