[MINHO] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 234.9%
YoY- 183.07%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 290,142 236,410 234,634 274,006 229,914 216,050 194,898 6.85%
PBT 37,706 12,082 9,828 19,662 9,058 6,608 3,592 47.94%
Tax -7,224 -4,270 -4,172 -5,596 -2,836 -2,902 0 -
NP 30,482 7,812 5,656 14,066 6,222 3,706 3,592 42.79%
-
NP to SH 25,218 6,028 2,990 8,962 3,166 2,878 626 85.09%
-
Tax Rate 19.16% 35.34% 42.45% 28.46% 31.31% 43.92% 0.00% -
Total Cost 259,660 228,598 228,978 259,940 223,692 212,344 191,306 5.22%
-
Net Worth 333,896 319,000 301,198 289,947 283,620 204,189 203,450 8.60%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 333,896 319,000 301,198 289,947 283,620 204,189 203,450 8.60%
NOSH 109,834 109,999 109,926 109,828 109,930 109,779 111,785 -0.29%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 10.51% 3.30% 2.41% 5.13% 2.71% 1.72% 1.84% -
ROE 7.55% 1.89% 0.99% 3.09% 1.12% 1.41% 0.31% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 264.16 214.92 213.45 249.49 209.14 196.80 174.35 7.16%
EPS 22.84 5.48 2.72 8.16 2.88 2.62 0.56 85.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.04 2.90 2.74 2.64 2.58 1.86 1.82 8.92%
Adjusted Per Share Value based on latest NOSH - 109,855
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 81.34 66.27 65.77 76.81 64.45 60.56 54.64 6.85%
EPS 7.07 1.69 0.84 2.51 0.89 0.81 0.18 84.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.936 0.8942 0.8443 0.8128 0.7951 0.5724 0.5703 8.60%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.35 1.07 0.56 0.40 0.43 0.38 0.35 -
P/RPS 0.51 0.50 0.26 0.16 0.21 0.19 0.20 16.87%
P/EPS 5.88 19.53 20.59 4.90 14.93 14.49 62.50 -32.54%
EY 17.01 5.12 4.86 20.40 6.70 6.90 1.60 48.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.37 0.20 0.15 0.17 0.20 0.19 15.01%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 28/08/14 29/08/13 30/08/12 26/08/11 30/08/10 28/08/09 -
Price 1.14 1.03 0.72 0.47 0.405 0.35 0.36 -
P/RPS 0.43 0.48 0.34 0.19 0.19 0.18 0.21 12.68%
P/EPS 4.97 18.80 26.47 5.76 14.06 13.35 64.29 -34.71%
EY 20.14 5.32 3.78 17.36 7.11 7.49 1.56 53.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.36 0.26 0.18 0.16 0.19 0.20 11.28%

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