[MINHO] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -67.56%
YoY- 32.07%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 137,003 114,957 108,025 97,449 138,891 173,866 181,782 -4.59%
PBT 9,831 4,529 3,304 1,796 3,308 16,759 6,652 6.72%
Tax -2,798 -1,418 -1,451 0 -1,689 -5,332 -2,820 -0.13%
NP 7,033 3,111 1,853 1,796 1,619 11,427 3,832 10.64%
-
NP to SH 4,481 1,583 1,439 313 237 10,069 1,708 17.42%
-
Tax Rate 28.46% 31.31% 43.92% 0.00% 51.06% 31.82% 42.39% -
Total Cost 129,970 111,846 106,172 95,653 137,272 162,439 177,950 -5.09%
-
Net Worth 289,947 283,620 204,189 203,450 150,818 154,823 146,557 12.03%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 289,947 283,620 204,189 203,450 150,818 154,823 146,557 12.03%
NOSH 109,828 109,930 109,779 111,785 107,727 109,803 110,193 -0.05%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 5.13% 2.71% 1.72% 1.84% 1.17% 6.57% 2.11% -
ROE 1.55% 0.56% 0.70% 0.15% 0.16% 6.50% 1.17% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 124.74 104.57 98.40 87.17 128.93 158.34 164.97 -4.54%
EPS 4.08 1.44 1.31 0.28 0.22 9.17 1.55 17.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.64 2.58 1.86 1.82 1.40 1.41 1.33 12.09%
Adjusted Per Share Value based on latest NOSH - 110,508
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 38.63 32.42 30.46 27.48 39.17 49.03 51.26 -4.60%
EPS 1.26 0.45 0.41 0.09 0.07 2.84 0.48 17.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8176 0.7998 0.5758 0.5737 0.4253 0.4366 0.4133 12.02%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.40 0.43 0.38 0.35 0.43 0.91 0.33 -
P/RPS 0.32 0.41 0.39 0.40 0.33 0.57 0.20 8.14%
P/EPS 9.80 29.86 28.99 125.00 195.45 9.92 21.29 -12.11%
EY 10.20 3.35 3.45 0.80 0.51 10.08 4.70 13.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.17 0.20 0.19 0.31 0.65 0.25 -8.15%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 26/08/11 30/08/10 28/08/09 26/08/08 28/08/07 29/08/06 -
Price 0.47 0.405 0.35 0.36 0.45 0.78 0.37 -
P/RPS 0.38 0.39 0.36 0.41 0.35 0.49 0.22 9.52%
P/EPS 11.52 28.12 26.70 128.57 204.55 8.51 23.87 -11.42%
EY 8.68 3.56 3.75 0.78 0.49 11.76 4.19 12.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.16 0.19 0.20 0.32 0.55 0.28 -7.09%

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