[MINHO] YoY Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -141.9%
YoY- -131.32%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 231,444 236,998 278,946 230,142 211,906 204,396 278,669 -3.04%
PBT 11,166 14,018 19,373 3,985 8,616 4,374 11,492 -0.47%
Tax -4,341 -5,241 -5,202 -3,344 -3,437 -2,180 -4,290 0.19%
NP 6,825 8,777 14,170 641 5,178 2,194 7,201 -0.88%
-
NP to SH 5,078 3,057 9,145 -1,326 4,236 2,058 3,653 5.64%
-
Tax Rate 38.88% 37.39% 26.85% 83.91% 39.89% 49.84% 37.33% -
Total Cost 224,618 228,221 264,776 229,501 206,728 202,201 271,468 -3.10%
-
Net Worth 319,429 301,710 293,486 264,604 205,570 200,391 156,257 12.65%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 319,429 301,710 293,486 264,604 205,570 200,391 156,257 12.65%
NOSH 109,769 109,712 109,919 109,340 109,930 109,503 110,040 -0.04%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 2.95% 3.70% 5.08% 0.28% 2.44% 1.07% 2.58% -
ROE 1.59% 1.01% 3.12% -0.50% 2.06% 1.03% 2.34% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 210.85 216.02 253.77 210.48 192.76 186.66 253.24 -3.00%
EPS 4.63 2.79 8.32 -1.21 3.85 1.88 3.32 5.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.91 2.75 2.67 2.42 1.87 1.83 1.42 12.69%
Adjusted Per Share Value based on latest NOSH - 109,702
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 65.27 66.83 78.66 64.90 59.76 57.64 78.58 -3.04%
EPS 1.43 0.86 2.58 -0.37 1.19 0.58 1.03 5.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9008 0.8508 0.8276 0.7462 0.5797 0.5651 0.4406 12.65%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.95 0.73 0.60 0.34 0.38 0.38 0.38 -
P/RPS 0.45 0.34 0.24 0.16 0.20 0.20 0.15 20.08%
P/EPS 20.53 26.20 7.21 -28.02 9.86 20.21 11.45 10.21%
EY 4.87 3.82 13.87 -3.57 10.14 4.95 8.74 -9.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.27 0.22 0.14 0.20 0.21 0.27 3.39%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 28/11/13 29/11/12 29/11/11 29/11/10 30/11/09 28/11/08 -
Price 0.90 0.715 0.56 0.55 0.35 0.31 0.28 -
P/RPS 0.43 0.33 0.22 0.26 0.18 0.17 0.11 25.49%
P/EPS 19.45 25.66 6.73 -45.33 9.08 16.49 8.43 14.94%
EY 5.14 3.90 14.86 -2.21 11.01 6.06 11.86 -13.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.26 0.21 0.23 0.19 0.17 0.20 7.57%

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