[MINHO] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -2.03%
YoY- -88.64%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 271,318 280,140 265,583 251,492 243,537 230,123 223,378 13.77%
PBT 15,005 20,533 14,294 9,100 8,992 628 5,326 98.85%
Tax 2,454 1,136 1,150 2,668 2,530 76,243 76,206 -89.77%
NP 17,459 21,669 15,444 11,768 11,522 76,871 81,532 -64.03%
-
NP to SH 13,437 17,216 12,260 9,172 9,362 74,831 79,093 -69.16%
-
Tax Rate -16.35% -5.53% -8.05% -29.32% -28.14% -12,140.61% -1,430.83% -
Total Cost 253,859 258,471 250,139 239,724 232,015 153,252 141,846 47.14%
-
Net Worth 299,798 293,947 290,019 286,244 274,765 265,479 283,018 3.89%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 299,798 293,947 290,019 286,244 274,765 265,479 283,018 3.89%
NOSH 109,816 110,092 109,855 109,672 109,906 109,702 109,696 0.07%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 6.43% 7.74% 5.82% 4.68% 4.73% 33.40% 36.50% -
ROE 4.48% 5.86% 4.23% 3.20% 3.41% 28.19% 27.95% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 247.07 254.46 241.76 229.31 221.59 209.77 203.63 13.69%
EPS 12.24 15.64 11.16 8.36 8.52 68.21 72.10 -69.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.73 2.67 2.64 2.61 2.50 2.42 2.58 3.82%
Adjusted Per Share Value based on latest NOSH - 109,672
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 76.51 79.00 74.89 70.92 68.68 64.89 62.99 13.77%
EPS 3.79 4.85 3.46 2.59 2.64 21.10 22.30 -69.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8454 0.8289 0.8178 0.8072 0.7748 0.7486 0.7981 3.89%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.50 0.60 0.40 0.41 0.45 0.34 0.43 -
P/RPS 0.20 0.24 0.17 0.18 0.20 0.16 0.21 -3.18%
P/EPS 4.09 3.84 3.58 4.90 5.28 0.50 0.60 257.42%
EY 24.47 26.06 27.90 20.40 18.93 200.63 167.68 -72.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.22 0.15 0.16 0.18 0.14 0.17 3.86%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 29/11/12 30/08/12 30/05/12 28/02/12 29/11/11 26/08/11 -
Price 0.525 0.56 0.47 0.38 0.45 0.55 0.405 -
P/RPS 0.21 0.22 0.19 0.17 0.20 0.26 0.20 3.29%
P/EPS 4.29 3.58 4.21 4.54 5.28 0.81 0.56 286.21%
EY 23.31 27.92 23.74 22.01 18.93 124.02 178.03 -74.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.21 0.18 0.15 0.18 0.23 0.16 12.08%

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