[MINHO] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -87.86%
YoY- -88.58%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 211,729 216,672 207,858 206,096 212,783 227,046 243,492 -8.88%
PBT 7,562 5,890 2,420 4,382 1,922 5,333 4,995 31.81%
Tax -3,416 -2,315 -1,564 -2,294 10,825 9,312 9,106 -
NP 4,146 3,575 856 2,088 12,747 14,645 14,101 -55.75%
-
NP to SH 3,107 2,655 -366 1,475 12,149 12,994 12,178 -59.74%
-
Tax Rate 45.17% 39.30% 64.63% 52.35% -563.22% -174.61% -182.30% -
Total Cost 207,583 213,097 207,002 204,008 200,036 212,401 229,391 -6.43%
-
Net Worth 205,822 203,997 200,385 213,500 201,300 201,125 200,676 1.70%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 205,822 203,997 200,385 213,500 201,300 201,125 200,676 1.70%
NOSH 110,065 109,675 109,499 116,666 109,999 110,508 109,659 0.24%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 1.96% 1.65% 0.41% 1.01% 5.99% 6.45% 5.79% -
ROE 1.51% 1.30% -0.18% 0.69% 6.04% 6.46% 6.07% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 192.37 197.56 189.82 176.65 193.44 205.46 222.04 -9.11%
EPS 2.82 2.42 -0.33 1.26 11.04 11.76 11.11 -59.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.87 1.86 1.83 1.83 1.83 1.82 1.83 1.45%
Adjusted Per Share Value based on latest NOSH - 116,666
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 59.71 61.10 58.62 58.12 60.00 64.03 68.66 -8.88%
EPS 0.88 0.75 -0.10 0.42 3.43 3.66 3.43 -59.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5804 0.5753 0.5651 0.6021 0.5677 0.5672 0.5659 1.69%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.38 0.38 0.42 0.33 0.38 0.35 0.22 -
P/RPS 0.20 0.19 0.22 0.19 0.20 0.17 0.10 58.67%
P/EPS 13.46 15.70 -125.66 26.10 3.44 2.98 1.98 258.43%
EY 7.43 6.37 -0.80 3.83 29.06 33.60 50.48 -72.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.20 0.23 0.18 0.21 0.19 0.12 40.52%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 30/08/10 27/05/10 25/02/10 30/11/09 28/08/09 27/05/09 -
Price 0.35 0.35 0.31 0.44 0.31 0.36 0.33 -
P/RPS 0.18 0.18 0.16 0.25 0.16 0.18 0.15 12.91%
P/EPS 12.40 14.46 -92.75 34.80 2.81 3.06 2.97 159.05%
EY 8.07 6.92 -1.08 2.87 35.63 32.66 33.65 -61.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.19 0.17 0.24 0.17 0.20 0.18 3.66%

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