[MINHO] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -71.07%
YoY- -43.4%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 260,008 228,188 222,924 215,876 318,380 368,972 362,496 -5.38%
PBT 10,496 10,064 1,036 8,884 16,280 34,960 18,240 -8.79%
Tax -2,816 -3,368 -2,800 -5,720 -5,928 -10,236 -6,460 -12.91%
NP 7,680 6,696 -1,764 3,164 10,352 24,724 11,780 -6.87%
-
NP to SH 2,676 3,436 -3,504 3,860 6,820 20,568 7,876 -16.45%
-
Tax Rate 26.83% 33.47% 270.27% 64.39% 36.41% 29.28% 35.42% -
Total Cost 252,328 221,492 224,688 212,712 308,028 344,248 350,716 -5.33%
-
Net Worth 286,244 296,006 200,385 200,676 156,199 169,883 130,900 13.91%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 286,244 296,006 200,385 200,676 156,199 169,883 130,900 13.91%
NOSH 109,672 116,081 109,499 109,659 110,000 124,914 110,000 -0.04%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 2.95% 2.93% -0.79% 1.47% 3.25% 6.70% 3.25% -
ROE 0.93% 1.16% -1.75% 1.92% 4.37% 12.11% 6.02% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 237.08 196.58 203.58 196.86 289.44 295.38 329.54 -5.33%
EPS 2.44 2.96 -3.20 3.52 6.20 18.72 7.16 -16.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.61 2.55 1.83 1.83 1.42 1.36 1.19 13.97%
Adjusted Per Share Value based on latest NOSH - 109,659
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 73.32 64.35 62.86 60.88 89.78 104.05 102.22 -5.38%
EPS 0.75 0.97 -0.99 1.09 1.92 5.80 2.22 -16.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8072 0.8347 0.5651 0.5659 0.4405 0.4791 0.3691 13.91%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.41 0.51 0.42 0.22 0.52 0.62 0.36 -
P/RPS 0.17 0.26 0.21 0.11 0.18 0.21 0.11 7.51%
P/EPS 16.80 17.23 -13.13 6.25 8.39 3.77 5.03 22.23%
EY 5.95 5.80 -7.62 16.00 11.92 26.56 19.89 -18.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.20 0.23 0.12 0.37 0.46 0.30 -9.93%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/05/12 30/05/11 27/05/10 27/05/09 28/05/08 30/05/07 22/06/06 -
Price 0.38 0.44 0.31 0.33 0.43 0.68 0.37 -
P/RPS 0.16 0.22 0.15 0.17 0.15 0.23 0.11 6.43%
P/EPS 15.57 14.86 -9.69 9.38 6.94 4.13 5.17 20.15%
EY 6.42 6.73 -10.32 10.67 14.42 24.21 19.35 -16.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.17 0.17 0.18 0.30 0.50 0.31 -11.38%

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