[MINHO] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -5.73%
YoY- -26.3%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 206,096 212,783 227,046 243,492 269,118 291,407 320,640 -25.46%
PBT 4,382 1,922 5,333 4,995 6,844 13,714 13,645 -53.00%
Tax -2,294 10,825 9,312 9,106 9,054 -1,553 -986 75.31%
NP 2,088 12,747 14,645 14,101 15,898 12,161 12,659 -69.82%
-
NP to SH 1,475 12,149 12,994 12,178 12,918 8,512 10,130 -72.22%
-
Tax Rate 52.35% -563.22% -174.61% -182.30% -132.29% 11.32% 7.23% -
Total Cost 204,008 200,036 212,401 229,391 253,220 279,246 307,981 -23.95%
-
Net Worth 213,500 201,300 201,125 200,676 167,026 156,049 153,373 24.59%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 213,500 201,300 201,125 200,676 167,026 156,049 153,373 24.59%
NOSH 116,666 109,999 110,508 109,659 109,886 109,894 109,552 4.27%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 1.01% 5.99% 6.45% 5.79% 5.91% 4.17% 3.95% -
ROE 0.69% 6.04% 6.46% 6.07% 7.73% 5.45% 6.60% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 176.65 193.44 205.46 222.04 244.91 265.17 292.68 -28.51%
EPS 1.26 11.04 11.76 11.11 11.76 7.75 9.25 -73.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.83 1.83 1.82 1.83 1.52 1.42 1.40 19.49%
Adjusted Per Share Value based on latest NOSH - 109,659
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 58.12 60.00 64.03 68.66 75.89 82.18 90.42 -25.45%
EPS 0.42 3.43 3.66 3.43 3.64 2.40 2.86 -72.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6021 0.5677 0.5672 0.5659 0.471 0.4401 0.4325 24.60%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.33 0.38 0.35 0.22 0.33 0.38 0.43 -
P/RPS 0.19 0.20 0.17 0.10 0.13 0.14 0.15 17.01%
P/EPS 26.10 3.44 2.98 1.98 2.81 4.91 4.65 214.84%
EY 3.83 29.06 33.60 50.48 35.62 20.38 21.50 -68.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.21 0.19 0.12 0.22 0.27 0.31 -30.33%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 30/11/09 28/08/09 27/05/09 27/02/09 28/11/08 26/08/08 -
Price 0.44 0.31 0.36 0.33 0.21 0.28 0.45 -
P/RPS 0.25 0.16 0.18 0.15 0.09 0.11 0.15 40.44%
P/EPS 34.80 2.81 3.06 2.97 1.79 3.61 4.87 269.66%
EY 2.87 35.63 32.66 33.65 55.98 27.66 20.55 -72.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.17 0.20 0.18 0.14 0.20 0.32 -17.40%

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