[MINHO] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -2.04%
YoY- 2879.02%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 251,492 243,537 230,123 223,378 217,762 216,446 211,729 12.14%
PBT 9,100 8,992 628 5,326 6,358 4,101 7,562 13.12%
Tax 2,668 2,530 76,243 76,206 76,031 76,173 -3,416 -
NP 11,768 11,522 76,871 81,532 82,389 80,274 4,146 100.34%
-
NP to SH 9,172 9,362 74,831 79,093 80,738 79,003 3,107 105.65%
-
Tax Rate -29.32% -28.14% -12,140.61% -1,430.83% -1,195.83% -1,857.43% 45.17% -
Total Cost 239,724 232,015 153,252 141,846 135,373 136,172 207,583 10.06%
-
Net Worth 286,244 274,765 265,479 283,018 232,162 281,074 205,822 24.56%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 286,244 274,765 265,479 283,018 232,162 281,074 205,822 24.56%
NOSH 109,672 109,906 109,702 109,696 116,081 109,794 110,065 -0.23%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 4.68% 4.73% 33.40% 36.50% 37.83% 37.09% 1.96% -
ROE 3.20% 3.41% 28.19% 27.95% 34.78% 28.11% 1.51% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 229.31 221.59 209.77 203.63 187.59 197.14 192.37 12.41%
EPS 8.36 8.52 68.21 72.10 69.55 71.96 2.82 106.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.61 2.50 2.42 2.58 2.00 2.56 1.87 24.86%
Adjusted Per Share Value based on latest NOSH - 109,696
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 70.50 68.27 64.51 62.62 61.04 60.68 59.35 12.15%
EPS 2.57 2.62 20.98 22.17 22.63 22.15 0.87 105.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8024 0.7702 0.7442 0.7934 0.6508 0.7879 0.577 24.56%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.41 0.45 0.34 0.43 0.51 0.43 0.38 -
P/RPS 0.18 0.20 0.16 0.21 0.27 0.22 0.20 -6.77%
P/EPS 4.90 5.28 0.50 0.60 0.73 0.60 13.46 -48.98%
EY 20.40 18.93 200.63 167.68 136.38 167.34 7.43 95.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.18 0.14 0.17 0.26 0.17 0.20 -13.81%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/05/12 28/02/12 29/11/11 26/08/11 30/05/11 02/03/11 29/11/10 -
Price 0.38 0.45 0.55 0.405 0.44 0.42 0.35 -
P/RPS 0.17 0.20 0.26 0.20 0.23 0.21 0.18 -3.73%
P/EPS 4.54 5.28 0.81 0.56 0.63 0.58 12.40 -48.78%
EY 22.01 18.93 124.02 178.03 158.08 171.32 8.07 95.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.18 0.23 0.16 0.22 0.16 0.19 -14.56%

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