[MINHO] YoY Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -100.46%
YoY- 48.65%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 312,300 318,912 300,904 209,940 248,408 260,008 228,188 5.36%
PBT 25,848 41,784 59,488 4,160 6,760 10,496 10,064 17.00%
Tax -6,992 -7,684 -8,928 -3,436 -4,352 -2,816 -3,368 12.93%
NP 18,856 34,100 50,560 724 2,408 7,680 6,696 18.81%
-
NP to SH 13,348 29,668 43,940 -76 -148 2,676 3,436 25.35%
-
Tax Rate 27.05% 18.39% 15.01% 82.60% 64.38% 26.83% 33.47% -
Total Cost 293,444 284,812 250,344 209,216 246,000 252,328 221,492 4.79%
-
Net Worth 707,440 347,084 332,845 273,600 336,700 286,244 296,006 15.61%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 707,440 347,084 332,845 273,600 336,700 286,244 296,006 15.61%
NOSH 219,702 110,536 109,850 95,000 123,333 109,672 116,081 11.20%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 6.04% 10.69% 16.80% 0.34% 0.97% 2.95% 2.93% -
ROE 1.89% 8.55% 13.20% -0.03% -0.04% 0.93% 1.16% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 142.15 288.51 273.92 220.99 201.41 237.08 196.58 -5.25%
EPS 6.08 26.84 40.00 -0.08 -0.12 2.44 2.96 12.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.22 3.14 3.03 2.88 2.73 2.61 2.55 3.96%
Adjusted Per Share Value based on latest NOSH - 95,000
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 88.07 89.93 84.85 59.20 70.05 73.32 64.35 5.36%
EPS 3.76 8.37 12.39 -0.02 -0.04 0.75 0.97 25.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.995 0.9788 0.9386 0.7715 0.9495 0.8072 0.8347 15.61%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.61 1.15 0.80 1.04 0.525 0.41 0.51 -
P/RPS 0.43 0.40 0.29 0.47 0.26 0.17 0.26 8.73%
P/EPS 10.04 4.28 2.00 -1,300.00 -437.50 16.80 17.23 -8.60%
EY 9.96 23.34 50.00 -0.08 -0.23 5.95 5.80 9.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.37 0.26 0.36 0.19 0.16 0.20 -0.85%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 26/05/17 26/05/16 29/05/15 29/05/14 30/05/13 30/05/12 30/05/11 -
Price 0.56 1.43 1.00 1.10 0.56 0.38 0.44 -
P/RPS 0.39 0.50 0.37 0.50 0.28 0.16 0.22 10.00%
P/EPS 9.22 5.33 2.50 -1,375.00 -466.67 15.57 14.86 -7.64%
EY 10.85 18.77 40.00 -0.07 -0.21 6.42 6.73 8.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.46 0.33 0.38 0.21 0.15 0.17 0.00%

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