[MINHO] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -71.42%
YoY- -22.12%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 300,904 209,940 248,408 260,008 228,188 222,924 215,876 5.68%
PBT 59,488 4,160 6,760 10,496 10,064 1,036 8,884 37.26%
Tax -8,928 -3,436 -4,352 -2,816 -3,368 -2,800 -5,720 7.69%
NP 50,560 724 2,408 7,680 6,696 -1,764 3,164 58.67%
-
NP to SH 43,940 -76 -148 2,676 3,436 -3,504 3,860 49.95%
-
Tax Rate 15.01% 82.60% 64.38% 26.83% 33.47% 270.27% 64.39% -
Total Cost 250,344 209,216 246,000 252,328 221,492 224,688 212,712 2.75%
-
Net Worth 332,845 273,600 336,700 286,244 296,006 200,385 200,676 8.79%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 332,845 273,600 336,700 286,244 296,006 200,385 200,676 8.79%
NOSH 109,850 95,000 123,333 109,672 116,081 109,499 109,659 0.02%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 16.80% 0.34% 0.97% 2.95% 2.93% -0.79% 1.47% -
ROE 13.20% -0.03% -0.04% 0.93% 1.16% -1.75% 1.92% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 273.92 220.99 201.41 237.08 196.58 203.58 196.86 5.65%
EPS 40.00 -0.08 -0.12 2.44 2.96 -3.20 3.52 49.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.03 2.88 2.73 2.61 2.55 1.83 1.83 8.76%
Adjusted Per Share Value based on latest NOSH - 109,672
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 84.35 58.85 69.64 72.89 63.97 62.49 60.52 5.68%
EPS 12.32 -0.02 -0.04 0.75 0.96 -0.98 1.08 50.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9331 0.767 0.9439 0.8024 0.8298 0.5617 0.5626 8.79%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.80 1.04 0.525 0.41 0.51 0.42 0.22 -
P/RPS 0.29 0.47 0.26 0.17 0.26 0.21 0.11 17.52%
P/EPS 2.00 -1,300.00 -437.50 16.80 17.23 -13.13 6.25 -17.28%
EY 50.00 -0.08 -0.23 5.95 5.80 -7.62 16.00 20.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.36 0.19 0.16 0.20 0.23 0.12 13.74%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 29/05/15 29/05/14 30/05/13 30/05/12 30/05/11 27/05/10 27/05/09 -
Price 1.00 1.10 0.56 0.38 0.44 0.31 0.33 -
P/RPS 0.37 0.50 0.28 0.16 0.22 0.15 0.17 13.83%
P/EPS 2.50 -1,375.00 -466.67 15.57 14.86 -9.69 9.38 -19.77%
EY 40.00 -0.07 -0.21 6.42 6.73 -10.32 10.67 24.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.38 0.21 0.15 0.17 0.17 0.18 10.62%

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