[MINHO] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 825.41%
YoY- -79.57%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 217,762 216,446 211,729 216,672 207,858 206,096 212,783 1.55%
PBT 6,358 4,101 7,562 5,890 2,420 4,382 1,922 122.17%
Tax 76,031 76,173 -3,416 -2,315 -1,564 -2,294 10,825 267.19%
NP 82,389 80,274 4,146 3,575 856 2,088 12,747 247.37%
-
NP to SH 80,738 79,003 3,107 2,655 -366 1,475 12,149 253.88%
-
Tax Rate -1,195.83% -1,857.43% 45.17% 39.30% 64.63% 52.35% -563.22% -
Total Cost 135,373 136,172 207,583 213,097 207,002 204,008 200,036 -22.93%
-
Net Worth 232,162 281,074 205,822 203,997 200,385 213,500 201,300 9.98%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 232,162 281,074 205,822 203,997 200,385 213,500 201,300 9.98%
NOSH 116,081 109,794 110,065 109,675 109,499 116,666 109,999 3.65%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 37.83% 37.09% 1.96% 1.65% 0.41% 1.01% 5.99% -
ROE 34.78% 28.11% 1.51% 1.30% -0.18% 0.69% 6.04% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 187.59 197.14 192.37 197.56 189.82 176.65 193.44 -2.02%
EPS 69.55 71.96 2.82 2.42 -0.33 1.26 11.04 241.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.56 1.87 1.86 1.83 1.83 1.83 6.10%
Adjusted Per Share Value based on latest NOSH - 109,675
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 61.41 61.04 59.71 61.10 58.62 58.12 60.00 1.56%
EPS 22.77 22.28 0.88 0.75 -0.10 0.42 3.43 253.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6547 0.7926 0.5804 0.5753 0.5651 0.6021 0.5677 9.98%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.51 0.43 0.38 0.38 0.42 0.33 0.38 -
P/RPS 0.27 0.22 0.20 0.19 0.22 0.19 0.20 22.17%
P/EPS 0.73 0.60 13.46 15.70 -125.66 26.10 3.44 -64.45%
EY 136.38 167.34 7.43 6.37 -0.80 3.83 29.06 180.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.17 0.20 0.20 0.23 0.18 0.21 15.31%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 02/03/11 29/11/10 30/08/10 27/05/10 25/02/10 30/11/09 -
Price 0.44 0.42 0.35 0.35 0.31 0.44 0.31 -
P/RPS 0.23 0.21 0.18 0.18 0.16 0.25 0.16 27.39%
P/EPS 0.63 0.58 12.40 14.46 -92.75 34.80 2.81 -63.12%
EY 158.08 171.32 8.07 6.92 -1.08 2.87 35.63 170.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.16 0.19 0.19 0.17 0.24 0.17 18.77%

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