[MINHO] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -15.12%
YoY- -48.47%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 226,785 216,280 225,897 239,857 251,632 268,418 271,318 -11.29%
PBT 21,354 19,577 20,227 10,989 10,088 14,071 15,005 26.60%
Tax 222 500 271 2,425 3,166 2,070 2,454 -79.93%
NP 21,576 20,077 20,498 13,414 13,254 16,141 17,459 15.20%
-
NP to SH 18,200 16,699 16,681 8,871 10,451 12,731 13,437 22.48%
-
Tax Rate -1.04% -2.55% -1.34% -22.07% -31.38% -14.71% -16.35% -
Total Cost 205,209 196,203 205,399 226,443 238,378 252,277 253,859 -13.25%
-
Net Worth 318,684 273,600 316,316 300,616 301,991 336,700 299,798 4.16%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 318,684 273,600 316,316 300,616 301,991 336,700 299,798 4.16%
NOSH 109,891 95,000 109,832 109,315 110,215 123,333 109,816 0.04%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 9.51% 9.28% 9.07% 5.59% 5.27% 6.01% 6.43% -
ROE 5.71% 6.10% 5.27% 2.95% 3.46% 3.78% 4.48% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 206.37 227.66 205.67 219.42 228.31 217.64 247.07 -11.33%
EPS 16.56 17.58 15.19 8.12 9.48 10.32 12.24 22.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.90 2.88 2.88 2.75 2.74 2.73 2.73 4.12%
Adjusted Per Share Value based on latest NOSH - 109,315
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 63.95 60.99 63.70 67.64 70.96 75.69 76.51 -11.29%
EPS 5.13 4.71 4.70 2.50 2.95 3.59 3.79 22.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8987 0.7715 0.892 0.8477 0.8516 0.9495 0.8454 4.17%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.07 1.04 0.71 0.73 0.56 0.525 0.50 -
P/RPS 0.52 0.46 0.35 0.33 0.25 0.24 0.20 89.41%
P/EPS 6.46 5.92 4.67 9.00 5.91 5.09 4.09 35.73%
EY 15.48 16.90 21.39 11.12 16.93 19.66 24.47 -26.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.36 0.25 0.27 0.20 0.19 0.18 61.87%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 29/05/14 27/02/14 28/11/13 29/08/13 30/05/13 27/02/13 -
Price 1.03 1.10 0.72 0.715 0.72 0.56 0.525 -
P/RPS 0.50 0.48 0.35 0.33 0.32 0.26 0.21 78.59%
P/EPS 6.22 6.26 4.74 8.81 7.59 5.43 4.29 28.18%
EY 16.08 15.98 21.09 11.35 13.17 18.43 23.31 -21.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.38 0.25 0.26 0.26 0.21 0.19 53.29%

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