[MINHO] QoQ TTM Result on 30-Sep-2015 [#3]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 23.19%
YoY- 4.24%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 284,430 284,975 280,473 274,243 265,466 261,341 238,600 12.43%
PBT 25,343 23,799 28,225 29,302 23,512 24,532 10,700 77.77%
Tax -6,884 -6,693 -7,004 -6,166 -4,957 -4,853 -3,480 57.64%
NP 18,459 17,106 21,221 23,136 18,555 19,679 7,220 87.08%
-
NP to SH 14,980 13,866 17,434 18,969 15,398 16,807 5,803 88.28%
-
Tax Rate 27.16% 28.12% 24.81% 21.04% 21.08% 19.78% 32.52% -
Total Cost 265,971 267,869 259,252 251,107 246,911 241,662 231,380 9.74%
-
Net Worth 347,178 347,084 336,600 339,577 333,578 332,845 321,012 5.36%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 347,178 347,084 336,600 339,577 333,578 332,845 321,012 5.36%
NOSH 109,520 110,536 109,285 110,252 109,729 109,850 109,560 -0.02%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 6.49% 6.00% 7.57% 8.44% 6.99% 7.53% 3.03% -
ROE 4.31% 3.99% 5.18% 5.59% 4.62% 5.05% 1.81% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 259.71 257.81 256.64 248.74 241.93 237.91 217.78 12.46%
EPS 13.68 12.54 15.95 17.21 14.03 15.30 5.30 88.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.17 3.14 3.08 3.08 3.04 3.03 2.93 5.39%
Adjusted Per Share Value based on latest NOSH - 110,252
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 79.73 79.89 78.62 76.88 74.42 73.26 66.89 12.43%
EPS 4.20 3.89 4.89 5.32 4.32 4.71 1.63 88.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9732 0.973 0.9436 0.9519 0.9351 0.9331 0.8999 5.36%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.46 1.15 1.48 1.21 1.35 0.80 0.81 -
P/RPS 0.56 0.45 0.58 0.49 0.56 0.34 0.37 31.85%
P/EPS 10.67 9.17 9.28 7.03 9.62 5.23 15.29 -21.34%
EY 9.37 10.91 10.78 14.22 10.39 19.12 6.54 27.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.37 0.48 0.39 0.44 0.26 0.28 39.27%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 26/05/16 26/02/16 27/11/15 28/08/15 29/05/15 27/02/15 -
Price 0.62 1.43 1.18 1.44 1.14 1.00 0.775 -
P/RPS 0.24 0.55 0.46 0.58 0.47 0.42 0.36 -23.70%
P/EPS 4.53 11.40 7.40 8.37 8.12 6.54 14.63 -54.26%
EY 22.06 8.77 13.52 11.95 12.31 15.30 6.83 118.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.46 0.38 0.47 0.38 0.33 0.26 -16.06%

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