[MINHO] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -10.25%
YoY- 345.66%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 276,184 293,022 282,750 278,968 231,444 236,998 278,946 -0.16%
PBT 21,858 22,868 24,541 35,969 11,166 14,018 19,373 2.03%
Tax -6,182 -6,317 -6,256 -7,922 -4,341 -5,241 -5,202 2.91%
NP 15,676 16,550 18,285 28,046 6,825 8,777 14,170 1.69%
-
NP to SH 13,016 13,038 15,018 22,633 5,078 3,057 9,145 6.05%
-
Tax Rate 28.28% 27.62% 25.49% 22.02% 38.88% 37.39% 26.85% -
Total Cost 260,508 276,472 264,465 250,921 224,618 228,221 264,776 -0.27%
-
Net Worth 369,099 360,311 349,326 339,499 319,429 301,710 293,486 3.89%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - 29 - - - - -
Div Payout % - - 0.20% - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 369,099 360,311 349,326 339,499 319,429 301,710 293,486 3.89%
NOSH 219,702 219,702 219,702 110,227 109,769 109,712 109,919 12.22%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 5.68% 5.65% 6.47% 10.05% 2.95% 3.70% 5.08% -
ROE 3.53% 3.62% 4.30% 6.67% 1.59% 1.01% 3.12% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 125.71 133.37 128.70 253.08 210.85 216.02 253.77 -11.04%
EPS 5.92 5.93 6.84 20.53 4.63 2.79 8.32 -5.51%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 1.68 1.64 1.59 3.08 2.91 2.75 2.67 -7.42%
Adjusted Per Share Value based on latest NOSH - 110,252
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 77.42 82.14 79.26 78.20 64.88 66.44 78.20 -0.16%
EPS 3.65 3.66 4.21 6.34 1.42 0.86 2.56 6.08%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 1.0347 1.0101 0.9793 0.9517 0.8955 0.8458 0.8227 3.89%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.61 0.51 0.67 1.21 0.95 0.73 0.60 -
P/RPS 0.49 0.38 0.52 0.48 0.45 0.34 0.24 12.62%
P/EPS 10.30 8.59 9.80 5.89 20.53 26.20 7.21 6.12%
EY 9.71 11.64 10.20 16.97 4.87 3.82 13.87 -5.76%
DY 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.31 0.42 0.39 0.33 0.27 0.22 8.55%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/11/18 28/11/17 29/11/16 27/11/15 27/11/14 28/11/13 29/11/12 -
Price 0.54 0.46 0.56 1.44 0.90 0.715 0.56 -
P/RPS 0.43 0.34 0.44 0.57 0.43 0.33 0.22 11.81%
P/EPS 9.11 7.75 8.19 7.01 19.45 25.66 6.73 5.17%
EY 10.97 12.90 12.21 14.26 5.14 3.90 14.86 -4.93%
DY 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.28 0.35 0.47 0.31 0.26 0.21 7.26%

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