[MINHO] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -105.68%
YoY- -100.66%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 50,905 52,294 55,731 52,799 55,848 43,480 53,969 -3.81%
PBT 3,158 3,045 259 1,100 1,486 -425 2,221 26.42%
Tax -1,127 -751 -700 -838 -26 0 -1,430 -14.66%
NP 2,031 2,294 -441 262 1,460 -425 791 87.40%
-
NP to SH 1,684 2,369 -876 -70 1,232 -652 965 44.89%
-
Tax Rate 35.69% 24.66% 270.27% 76.18% 1.75% - 64.39% -
Total Cost 48,874 50,000 56,172 52,537 54,388 43,905 53,178 -5.46%
-
Net Worth 205,822 203,997 200,385 213,500 201,300 201,125 200,676 1.70%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 205,822 203,997 200,385 213,500 201,300 201,125 200,676 1.70%
NOSH 110,065 109,675 109,499 116,666 109,999 110,508 109,659 0.24%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 3.99% 4.39% -0.79% 0.50% 2.61% -0.98% 1.47% -
ROE 0.82% 1.16% -0.44% -0.03% 0.61% -0.32% 0.48% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 46.25 47.68 50.90 45.26 50.77 39.35 49.22 -4.06%
EPS 1.53 2.16 -0.80 -0.06 1.12 -0.59 0.88 44.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.87 1.86 1.83 1.83 1.83 1.82 1.83 1.45%
Adjusted Per Share Value based on latest NOSH - 116,666
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 14.35 14.75 15.72 14.89 15.75 12.26 15.22 -3.84%
EPS 0.47 0.67 -0.25 -0.02 0.35 -0.18 0.27 44.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5804 0.5753 0.5651 0.6021 0.5677 0.5672 0.5659 1.69%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.38 0.38 0.42 0.33 0.38 0.35 0.22 -
P/RPS 0.82 0.80 0.83 0.73 0.75 0.89 0.45 49.13%
P/EPS 24.84 17.59 -52.50 -550.00 33.93 -59.32 25.00 -0.42%
EY 4.03 5.68 -1.90 -0.18 2.95 -1.69 4.00 0.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.20 0.23 0.18 0.21 0.19 0.12 40.52%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 30/08/10 27/05/10 25/02/10 30/11/09 28/08/09 27/05/09 -
Price 0.35 0.35 0.31 0.44 0.31 0.36 0.33 -
P/RPS 0.76 0.73 0.61 0.97 0.61 0.91 0.67 8.75%
P/EPS 22.88 16.20 -38.75 -733.33 27.68 -61.02 37.50 -28.04%
EY 4.37 6.17 -2.58 -0.14 3.61 -1.64 2.67 38.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.19 0.17 0.24 0.17 0.20 0.18 3.66%

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