[MINHO] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -93.54%
YoY- -22.12%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 62,108 72,207 72,001 65,002 70,930 57,650 57,910 4.75%
PBT 475 4,699 7,207 2,624 6,003 -1,540 2,013 -61.64%
Tax 6,356 -1,104 -2,094 -704 5,038 -1,090 -576 -
NP 6,831 3,595 5,113 1,920 11,041 -2,630 1,437 181.38%
-
NP to SH 6,578 2,378 3,812 669 10,357 -2,578 724 332.51%
-
Tax Rate -1,338.11% 23.49% 29.06% 26.83% -83.92% - 28.61% -
Total Cost 55,277 68,612 66,888 63,082 59,889 60,280 56,473 -1.41%
-
Net Worth 299,798 293,947 290,019 286,244 274,765 265,479 283,018 3.89%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 299,798 293,947 290,019 286,244 274,765 265,479 283,018 3.89%
NOSH 109,816 110,092 109,855 109,672 109,906 109,702 109,696 0.07%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 11.00% 4.98% 7.10% 2.95% 15.57% -4.56% 2.48% -
ROE 2.19% 0.81% 1.31% 0.23% 3.77% -0.97% 0.26% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 56.56 65.59 65.54 59.27 64.54 52.55 52.79 4.68%
EPS 5.99 2.16 3.47 0.61 9.43 -2.35 0.66 332.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.73 2.67 2.64 2.61 2.50 2.42 2.58 3.82%
Adjusted Per Share Value based on latest NOSH - 109,672
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 17.51 20.36 20.30 18.33 20.00 16.26 16.33 4.73%
EPS 1.85 0.67 1.07 0.19 2.92 -0.73 0.20 337.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8454 0.8289 0.8178 0.8072 0.7748 0.7486 0.7981 3.89%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.50 0.60 0.40 0.41 0.45 0.34 0.43 -
P/RPS 0.88 0.91 0.61 0.69 0.70 0.65 0.81 5.65%
P/EPS 8.35 27.78 11.53 67.21 4.78 -14.47 65.15 -74.42%
EY 11.98 3.60 8.68 1.49 20.94 -6.91 1.53 291.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.22 0.15 0.16 0.18 0.14 0.17 3.86%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 29/11/12 30/08/12 30/05/12 28/02/12 29/11/11 26/08/11 -
Price 0.525 0.56 0.47 0.38 0.45 0.55 0.405 -
P/RPS 0.93 0.85 0.72 0.64 0.70 1.05 0.77 13.34%
P/EPS 8.76 25.93 13.54 62.30 4.78 -23.40 61.36 -72.52%
EY 11.41 3.86 7.38 1.61 20.94 -4.27 1.63 263.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.21 0.18 0.15 0.18 0.23 0.16 12.08%

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