[MINHO] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
26-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -31.84%
YoY- -37.0%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 286,523 286,204 278,474 276,847 278,500 283,310 284,430 0.48%
PBT 21,262 18,566 15,307 15,838 19,822 19,655 25,343 -11.01%
Tax -5,770 -3,665 -3,185 -3,446 -3,619 -5,754 -6,884 -11.07%
NP 15,492 14,901 12,122 12,392 16,203 13,901 18,459 -10.99%
-
NP to SH 12,062 11,331 9,085 8,736 12,816 11,723 14,980 -13.41%
-
Tax Rate 27.14% 19.74% 20.81% 21.76% 18.26% 29.27% 27.16% -
Total Cost 271,031 271,303 266,352 264,455 262,297 269,409 265,971 1.26%
-
Net Worth 360,311 360,311 355,917 707,440 349,326 349,326 347,178 2.49%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 1,647 - - - - - - -
Div Payout % 13.66% - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 360,311 360,311 355,917 707,440 349,326 349,326 347,178 2.49%
NOSH 219,702 219,702 219,702 219,702 219,702 219,702 109,520 58.85%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 5.41% 5.21% 4.35% 4.48% 5.82% 4.91% 6.49% -
ROE 3.35% 3.14% 2.55% 1.23% 3.67% 3.36% 4.31% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 130.41 130.27 126.75 126.01 126.76 128.95 259.71 -36.74%
EPS 5.49 5.16 4.14 3.98 5.83 5.34 13.68 -45.50%
DPS 0.75 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.64 1.62 3.22 1.59 1.59 3.17 -35.47%
Adjusted Per Share Value based on latest NOSH - 219,702
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 80.32 80.23 78.06 77.61 78.07 79.42 79.73 0.49%
EPS 3.38 3.18 2.55 2.45 3.59 3.29 4.20 -13.44%
DPS 0.46 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0101 1.0101 0.9977 1.9832 0.9793 0.9793 0.9732 2.50%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.48 0.51 0.55 0.61 0.55 0.67 1.46 -
P/RPS 0.37 0.39 0.43 0.48 0.43 0.52 0.56 -24.08%
P/EPS 8.74 9.89 13.30 15.34 9.43 12.56 10.67 -12.42%
EY 11.44 10.11 7.52 6.52 10.61 7.96 9.37 14.19%
DY 1.56 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.31 0.34 0.19 0.35 0.42 0.46 -26.41%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 28/11/17 30/08/17 26/05/17 27/02/17 29/11/16 30/08/16 -
Price 0.46 0.46 0.525 0.56 0.59 0.56 0.62 -
P/RPS 0.35 0.35 0.41 0.44 0.47 0.43 0.24 28.51%
P/EPS 8.38 8.92 12.70 14.08 10.11 10.50 4.53 50.52%
EY 11.94 11.21 7.88 7.10 9.89 9.53 22.06 -33.51%
DY 1.63 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.28 0.32 0.17 0.37 0.35 0.20 25.06%

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