[MINHO] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -28.4%
YoY- -88.95%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 271,318 243,537 216,446 206,096 268,470 341,587 362,733 -4.72%
PBT 15,005 8,992 4,101 4,389 7,259 17,965 23,800 -7.39%
Tax 2,454 2,530 76,173 -2,480 9,063 -4,631 -4,050 -
NP 17,459 11,522 80,274 1,909 16,322 13,334 19,750 -2.03%
-
NP to SH 13,437 9,362 80,274 1,474 13,344 11,239 15,388 -2.23%
-
Tax Rate -16.35% -28.14% -1,857.43% 56.50% -124.85% 25.78% 17.02% -
Total Cost 253,859 232,015 136,172 204,187 252,148 328,253 342,983 -4.88%
-
Net Worth 299,942 350,057 280,079 202,399 166,937 157,104 144,983 12.86%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 299,942 350,057 280,079 202,399 166,937 157,104 144,983 12.86%
NOSH 109,869 134,637 109,405 109,999 109,827 109,863 109,835 0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 6.43% 4.73% 37.09% 0.93% 6.08% 3.90% 5.44% -
ROE 4.48% 2.67% 28.66% 0.73% 7.99% 7.15% 10.61% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 246.95 180.88 197.84 187.36 244.45 310.92 330.25 -4.72%
EPS 12.23 8.52 -1.01 1.34 12.15 10.23 14.01 -2.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.73 2.60 2.56 1.84 1.52 1.43 1.32 12.86%
Adjusted Per Share Value based on latest NOSH - 116,666
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 76.51 68.68 61.04 58.12 75.71 96.33 102.29 -4.72%
EPS 3.79 2.64 22.64 0.42 3.76 3.17 4.34 -2.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8458 0.9871 0.7898 0.5708 0.4708 0.443 0.4088 12.86%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.50 0.45 0.43 0.33 0.33 0.57 0.50 -
P/RPS 0.20 0.25 0.22 0.18 0.13 0.18 0.15 4.90%
P/EPS 4.09 6.47 0.59 24.63 2.72 5.57 3.57 2.29%
EY 24.46 15.45 170.63 4.06 36.82 17.95 28.02 -2.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.17 0.17 0.18 0.22 0.40 0.38 -11.69%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 28/02/12 02/03/11 25/02/10 27/02/09 29/02/08 27/02/07 -
Price 0.525 0.45 0.42 0.44 0.21 0.44 0.68 -
P/RPS 0.21 0.25 0.21 0.23 0.09 0.14 0.21 0.00%
P/EPS 4.29 6.47 0.57 32.84 1.73 4.30 4.85 -2.02%
EY 23.30 15.45 174.70 3.05 57.86 23.25 20.60 2.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.17 0.16 0.24 0.14 0.31 0.52 -15.43%

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