[MINHO] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 2120.27%
YoY- -66.64%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 298,056 290,142 236,410 234,634 274,006 229,914 216,050 5.50%
PBT 31,942 37,706 12,082 9,828 19,662 9,058 6,608 30.00%
Tax -6,984 -7,224 -4,270 -4,172 -5,596 -2,836 -2,902 15.74%
NP 24,958 30,482 7,812 5,656 14,066 6,222 3,706 37.38%
-
NP to SH 20,310 25,218 6,028 2,990 8,962 3,166 2,878 38.45%
-
Tax Rate 21.86% 19.16% 35.34% 42.45% 28.46% 31.31% 43.92% -
Total Cost 273,098 259,660 228,598 228,978 259,940 223,692 212,344 4.27%
-
Net Worth 346,889 333,896 319,000 301,198 289,947 283,620 204,189 9.22%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 346,889 333,896 319,000 301,198 289,947 283,620 204,189 9.22%
NOSH 109,428 109,834 109,999 109,926 109,828 109,930 109,779 -0.05%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 8.37% 10.51% 3.30% 2.41% 5.13% 2.71% 1.72% -
ROE 5.85% 7.55% 1.89% 0.99% 3.09% 1.12% 1.41% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 272.37 264.16 214.92 213.45 249.49 209.14 196.80 5.56%
EPS 18.56 22.84 5.48 2.72 8.16 2.88 2.62 38.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.17 3.04 2.90 2.74 2.64 2.58 1.86 9.28%
Adjusted Per Share Value based on latest NOSH - 110,215
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 83.55 81.34 66.27 65.77 76.81 64.45 60.56 5.50%
EPS 5.69 7.07 1.69 0.84 2.51 0.89 0.81 38.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9724 0.936 0.8942 0.8443 0.8128 0.7951 0.5724 9.22%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.46 1.35 1.07 0.56 0.40 0.43 0.38 -
P/RPS 0.54 0.51 0.50 0.26 0.16 0.21 0.19 18.99%
P/EPS 7.87 5.88 19.53 20.59 4.90 14.93 14.49 -9.66%
EY 12.71 17.01 5.12 4.86 20.40 6.70 6.90 10.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.44 0.37 0.20 0.15 0.17 0.20 14.87%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 28/08/15 28/08/14 29/08/13 30/08/12 26/08/11 30/08/10 -
Price 0.62 1.14 1.03 0.72 0.47 0.405 0.35 -
P/RPS 0.23 0.43 0.48 0.34 0.19 0.19 0.18 4.16%
P/EPS 3.34 4.97 18.80 26.47 5.76 14.06 13.35 -20.60%
EY 29.94 20.14 5.32 3.78 17.36 7.11 7.49 25.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.38 0.36 0.26 0.18 0.16 0.19 0.85%

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