[MINHO] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 88.04%
YoY- 24.14%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 221,731 226,785 216,280 225,897 239,857 251,632 268,418 -11.95%
PBT 18,088 21,354 19,577 20,227 10,989 10,088 14,071 18.20%
Tax 946 222 500 271 2,425 3,166 2,070 -40.64%
NP 19,034 21,576 20,077 20,498 13,414 13,254 16,141 11.60%
-
NP to SH 18,197 18,200 16,699 16,681 8,871 10,451 12,731 26.86%
-
Tax Rate -5.23% -1.04% -2.55% -1.34% -22.07% -31.38% -14.71% -
Total Cost 202,697 205,209 196,203 205,399 226,443 238,378 252,277 -13.56%
-
Net Worth 321,312 318,684 273,600 316,316 300,616 301,991 336,700 -3.06%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 321,312 318,684 273,600 316,316 300,616 301,991 336,700 -3.06%
NOSH 110,416 109,891 95,000 109,832 109,315 110,215 123,333 -7.10%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 8.58% 9.51% 9.28% 9.07% 5.59% 5.27% 6.01% -
ROE 5.66% 5.71% 6.10% 5.27% 2.95% 3.46% 3.78% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 200.81 206.37 227.66 205.67 219.42 228.31 217.64 -5.21%
EPS 16.48 16.56 17.58 15.19 8.12 9.48 10.32 36.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.91 2.90 2.88 2.88 2.75 2.74 2.73 4.34%
Adjusted Per Share Value based on latest NOSH - 109,832
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 62.53 63.95 60.99 63.70 67.64 70.96 75.69 -11.94%
EPS 5.13 5.13 4.71 4.70 2.50 2.95 3.59 26.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9061 0.8987 0.7715 0.892 0.8477 0.8516 0.9495 -3.06%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.95 1.07 1.04 0.71 0.73 0.56 0.525 -
P/RPS 0.47 0.52 0.46 0.35 0.33 0.25 0.24 56.46%
P/EPS 5.76 6.46 5.92 4.67 9.00 5.91 5.09 8.58%
EY 17.35 15.48 16.90 21.39 11.12 16.93 19.66 -7.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.37 0.36 0.25 0.27 0.20 0.19 44.44%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 28/08/14 29/05/14 27/02/14 28/11/13 29/08/13 30/05/13 -
Price 0.90 1.03 1.10 0.72 0.715 0.72 0.56 -
P/RPS 0.45 0.50 0.48 0.35 0.33 0.32 0.26 44.10%
P/EPS 5.46 6.22 6.26 4.74 8.81 7.59 5.43 0.36%
EY 18.31 16.08 15.98 21.09 11.35 13.17 18.43 -0.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.36 0.38 0.25 0.26 0.26 0.21 29.61%

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