[MINHO] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 2.05%
YoY- 789.35%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 278,968 231,444 236,998 278,946 230,142 211,906 204,396 5.31%
PBT 35,969 11,166 14,018 19,373 3,985 8,616 4,374 42.04%
Tax -7,922 -4,341 -5,241 -5,202 -3,344 -3,437 -2,180 23.98%
NP 28,046 6,825 8,777 14,170 641 5,178 2,194 52.88%
-
NP to SH 22,633 5,078 3,057 9,145 -1,326 4,236 2,058 49.09%
-
Tax Rate 22.02% 38.88% 37.39% 26.85% 83.91% 39.89% 49.84% -
Total Cost 250,921 224,618 228,221 264,776 229,501 206,728 202,201 3.66%
-
Net Worth 339,499 319,429 301,710 293,486 264,604 205,570 200,391 9.17%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 339,499 319,429 301,710 293,486 264,604 205,570 200,391 9.17%
NOSH 110,227 109,769 109,712 109,919 109,340 109,930 109,503 0.10%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 10.05% 2.95% 3.70% 5.08% 0.28% 2.44% 1.07% -
ROE 6.67% 1.59% 1.01% 3.12% -0.50% 2.06% 1.03% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 253.08 210.85 216.02 253.77 210.48 192.76 186.66 5.20%
EPS 20.53 4.63 2.79 8.32 -1.21 3.85 1.88 48.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.08 2.91 2.75 2.67 2.42 1.87 1.83 9.06%
Adjusted Per Share Value based on latest NOSH - 110,092
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 78.67 65.27 66.83 78.66 64.90 59.76 57.64 5.31%
EPS 6.38 1.43 0.86 2.58 -0.37 1.19 0.58 49.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9574 0.9008 0.8508 0.8276 0.7462 0.5797 0.5651 9.18%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.21 0.95 0.73 0.60 0.34 0.38 0.38 -
P/RPS 0.48 0.45 0.34 0.24 0.16 0.20 0.20 15.70%
P/EPS 5.89 20.53 26.20 7.21 -28.02 9.86 20.21 -18.56%
EY 16.97 4.87 3.82 13.87 -3.57 10.14 4.95 22.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.33 0.27 0.22 0.14 0.20 0.21 10.86%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 27/11/14 28/11/13 29/11/12 29/11/11 29/11/10 30/11/09 -
Price 1.44 0.90 0.715 0.56 0.55 0.35 0.31 -
P/RPS 0.57 0.43 0.33 0.22 0.26 0.18 0.17 22.32%
P/EPS 7.01 19.45 25.66 6.73 -45.33 9.08 16.49 -13.28%
EY 14.26 5.14 3.90 14.86 -2.21 11.01 6.06 15.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.31 0.26 0.21 0.23 0.19 0.17 18.46%

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