[MINHO] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 0.11%
YoY- 31.17%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 238,600 221,731 226,785 216,280 225,897 239,857 251,632 -3.47%
PBT 10,700 18,088 21,354 19,577 20,227 10,989 10,088 3.99%
Tax -3,480 946 222 500 271 2,425 3,166 -
NP 7,220 19,034 21,576 20,077 20,498 13,414 13,254 -33.22%
-
NP to SH 5,803 18,197 18,200 16,699 16,681 8,871 10,451 -32.37%
-
Tax Rate 32.52% -5.23% -1.04% -2.55% -1.34% -22.07% -31.38% -
Total Cost 231,380 202,697 205,209 196,203 205,399 226,443 238,378 -1.96%
-
Net Worth 321,012 321,312 318,684 273,600 316,316 300,616 301,991 4.14%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 321,012 321,312 318,684 273,600 316,316 300,616 301,991 4.14%
NOSH 109,560 110,416 109,891 95,000 109,832 109,315 110,215 -0.39%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 3.03% 8.58% 9.51% 9.28% 9.07% 5.59% 5.27% -
ROE 1.81% 5.66% 5.71% 6.10% 5.27% 2.95% 3.46% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 217.78 200.81 206.37 227.66 205.67 219.42 228.31 -3.09%
EPS 5.30 16.48 16.56 17.58 15.19 8.12 9.48 -32.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.93 2.91 2.90 2.88 2.88 2.75 2.74 4.55%
Adjusted Per Share Value based on latest NOSH - 95,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 67.28 62.53 63.95 60.99 63.70 67.64 70.96 -3.47%
EPS 1.64 5.13 5.13 4.71 4.70 2.50 2.95 -32.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9052 0.9061 0.8987 0.7715 0.892 0.8477 0.8516 4.14%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.81 0.95 1.07 1.04 0.71 0.73 0.56 -
P/RPS 0.37 0.47 0.52 0.46 0.35 0.33 0.25 29.77%
P/EPS 15.29 5.76 6.46 5.92 4.67 9.00 5.91 88.13%
EY 6.54 17.35 15.48 16.90 21.39 11.12 16.93 -46.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.33 0.37 0.36 0.25 0.27 0.20 25.06%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 27/11/14 28/08/14 29/05/14 27/02/14 28/11/13 29/08/13 -
Price 0.775 0.90 1.03 1.10 0.72 0.715 0.72 -
P/RPS 0.36 0.45 0.50 0.48 0.35 0.33 0.32 8.14%
P/EPS 14.63 5.46 6.22 6.26 4.74 8.81 7.59 54.69%
EY 6.83 18.31 16.08 15.98 21.09 11.35 13.17 -35.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.31 0.36 0.38 0.25 0.26 0.26 0.00%

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