[MINHO] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -42.61%
YoY- 318.35%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 288,400 298,004 298,056 290,142 236,410 234,634 274,006 0.85%
PBT 23,352 22,912 31,942 37,706 12,082 9,828 19,662 2.90%
Tax -6,774 -6,116 -6,984 -7,224 -4,270 -4,172 -5,596 3.23%
NP 16,578 16,796 24,958 30,482 7,812 5,656 14,066 2.77%
-
NP to SH 13,574 12,848 20,310 25,218 6,028 2,990 8,962 7.16%
-
Tax Rate 29.01% 26.69% 21.86% 19.16% 35.34% 42.45% 28.46% -
Total Cost 271,822 281,208 273,098 259,660 228,598 228,978 259,940 0.74%
-
Net Worth 366,902 355,917 346,889 333,896 319,000 301,198 289,947 3.99%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 366,902 355,917 346,889 333,896 319,000 301,198 289,947 3.99%
NOSH 219,702 219,702 109,428 109,834 109,999 109,926 109,828 12.24%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 5.75% 5.64% 8.37% 10.51% 3.30% 2.41% 5.13% -
ROE 3.70% 3.61% 5.85% 7.55% 1.89% 0.99% 3.09% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 131.27 135.64 272.37 264.16 214.92 213.45 249.49 -10.14%
EPS 6.18 5.84 18.56 22.84 5.48 2.72 8.16 -4.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.62 3.17 3.04 2.90 2.74 2.64 -7.34%
Adjusted Per Share Value based on latest NOSH - 109,729
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 81.33 84.04 84.05 81.82 66.67 66.17 77.27 0.85%
EPS 3.83 3.62 5.73 7.11 1.70 0.84 2.53 7.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0346 1.0037 0.9782 0.9416 0.8996 0.8494 0.8176 3.99%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.45 0.55 1.46 1.35 1.07 0.56 0.40 -
P/RPS 0.34 0.41 0.54 0.51 0.50 0.26 0.16 13.37%
P/EPS 7.28 9.41 7.87 5.88 19.53 20.59 4.90 6.81%
EY 13.73 10.63 12.71 17.01 5.12 4.86 20.40 -6.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.34 0.46 0.44 0.37 0.20 0.15 10.28%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 30/08/18 30/08/17 30/08/16 28/08/15 28/08/14 29/08/13 30/08/12 -
Price 0.50 0.525 0.62 1.14 1.03 0.72 0.47 -
P/RPS 0.38 0.39 0.23 0.43 0.48 0.34 0.19 12.24%
P/EPS 8.09 8.98 3.34 4.97 18.80 26.47 5.76 5.82%
EY 12.36 11.14 29.94 20.14 5.32 3.78 17.36 -5.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.32 0.20 0.38 0.36 0.26 0.18 8.88%

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