[MINHO] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -5.39%
YoY- 2308.46%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 265,583 251,492 243,537 230,123 223,378 217,762 216,446 14.62%
PBT 14,294 9,100 8,992 628 5,326 6,358 4,101 130.05%
Tax 1,150 2,668 2,530 76,243 76,206 76,031 76,173 -93.90%
NP 15,444 11,768 11,522 76,871 81,532 82,389 80,274 -66.70%
-
NP to SH 12,260 9,172 9,362 74,831 79,093 80,738 79,003 -71.15%
-
Tax Rate -8.05% -29.32% -28.14% -12,140.61% -1,430.83% -1,195.83% -1,857.43% -
Total Cost 250,139 239,724 232,015 153,252 141,846 135,373 136,172 50.04%
-
Net Worth 290,019 286,244 274,765 265,479 283,018 232,162 281,074 2.11%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 290,019 286,244 274,765 265,479 283,018 232,162 281,074 2.11%
NOSH 109,855 109,672 109,906 109,702 109,696 116,081 109,794 0.03%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 5.82% 4.68% 4.73% 33.40% 36.50% 37.83% 37.09% -
ROE 4.23% 3.20% 3.41% 28.19% 27.95% 34.78% 28.11% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 241.76 229.31 221.59 209.77 203.63 187.59 197.14 14.58%
EPS 11.16 8.36 8.52 68.21 72.10 69.55 71.96 -71.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.64 2.61 2.50 2.42 2.58 2.00 2.56 2.07%
Adjusted Per Share Value based on latest NOSH - 109,702
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 74.45 70.50 68.27 64.51 62.62 61.04 60.68 14.62%
EPS 3.44 2.57 2.62 20.98 22.17 22.63 22.15 -71.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.813 0.8024 0.7702 0.7442 0.7934 0.6508 0.7879 2.11%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.40 0.41 0.45 0.34 0.43 0.51 0.43 -
P/RPS 0.17 0.18 0.20 0.16 0.21 0.27 0.22 -15.80%
P/EPS 3.58 4.90 5.28 0.50 0.60 0.73 0.60 229.32%
EY 27.90 20.40 18.93 200.63 167.68 136.38 167.34 -69.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.16 0.18 0.14 0.17 0.26 0.17 -8.01%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 30/05/12 28/02/12 29/11/11 26/08/11 30/05/11 02/03/11 -
Price 0.47 0.38 0.45 0.55 0.405 0.44 0.42 -
P/RPS 0.19 0.17 0.20 0.26 0.20 0.23 0.21 -6.46%
P/EPS 4.21 4.54 5.28 0.81 0.56 0.63 0.58 275.34%
EY 23.74 22.01 18.93 124.02 178.03 158.08 171.32 -73.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.15 0.18 0.23 0.16 0.22 0.16 8.17%

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