[MINHO] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 47.19%
YoY- 105.76%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 236,998 278,946 230,142 211,906 204,396 278,669 364,160 -6.90%
PBT 14,018 19,373 3,985 8,616 4,374 11,492 28,780 -11.28%
Tax -5,241 -5,202 -3,344 -3,437 -2,180 -4,290 -8,405 -7.56%
NP 8,777 14,170 641 5,178 2,194 7,201 20,374 -13.08%
-
NP to SH 3,057 9,145 -1,326 4,236 2,058 3,653 18,349 -25.80%
-
Tax Rate 37.39% 26.85% 83.91% 39.89% 49.84% 37.33% 29.20% -
Total Cost 228,221 264,776 229,501 206,728 202,201 271,468 343,785 -6.59%
-
Net Worth 301,710 293,486 264,604 205,570 200,391 156,257 159,256 11.22%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 301,710 293,486 264,604 205,570 200,391 156,257 159,256 11.22%
NOSH 109,712 109,919 109,340 109,930 109,503 110,040 109,832 -0.01%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 3.70% 5.08% 0.28% 2.44% 1.07% 2.58% 5.59% -
ROE 1.01% 3.12% -0.50% 2.06% 1.03% 2.34% 11.52% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 216.02 253.77 210.48 192.76 186.66 253.24 331.56 -6.88%
EPS 2.79 8.32 -1.21 3.85 1.88 3.32 16.71 -25.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.75 2.67 2.42 1.87 1.83 1.42 1.45 11.24%
Adjusted Per Share Value based on latest NOSH - 110,065
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 66.83 78.66 64.90 59.76 57.64 78.58 102.69 -6.90%
EPS 0.86 2.58 -0.37 1.19 0.58 1.03 5.17 -25.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8508 0.8276 0.7462 0.5797 0.5651 0.4406 0.4491 11.22%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.73 0.60 0.34 0.38 0.38 0.38 0.75 -
P/RPS 0.34 0.24 0.16 0.20 0.20 0.15 0.23 6.72%
P/EPS 26.20 7.21 -28.02 9.86 20.21 11.45 4.49 34.14%
EY 3.82 13.87 -3.57 10.14 4.95 8.74 22.28 -25.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.22 0.14 0.20 0.21 0.27 0.52 -10.33%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/11/13 29/11/12 29/11/11 29/11/10 30/11/09 28/11/08 05/12/07 -
Price 0.715 0.56 0.55 0.35 0.31 0.28 0.60 -
P/RPS 0.33 0.22 0.26 0.18 0.17 0.11 0.18 10.61%
P/EPS 25.66 6.73 -45.33 9.08 16.49 8.43 3.59 38.74%
EY 3.90 14.86 -2.21 11.01 6.06 11.86 27.84 -27.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.21 0.23 0.19 0.17 0.20 0.41 -7.30%

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