[MINHO] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 569.81%
YoY- 183.07%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 145,071 118,205 117,317 137,003 114,957 108,025 97,449 6.85%
PBT 18,853 6,041 4,914 9,831 4,529 3,304 1,796 47.94%
Tax -3,612 -2,135 -2,086 -2,798 -1,418 -1,451 0 -
NP 15,241 3,906 2,828 7,033 3,111 1,853 1,796 42.79%
-
NP to SH 12,609 3,014 1,495 4,481 1,583 1,439 313 85.09%
-
Tax Rate 19.16% 35.34% 42.45% 28.46% 31.31% 43.92% 0.00% -
Total Cost 129,830 114,299 114,489 129,970 111,846 106,172 95,653 5.22%
-
Net Worth 333,896 319,000 301,198 289,947 283,620 204,189 203,450 8.60%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 333,896 319,000 301,198 289,947 283,620 204,189 203,450 8.60%
NOSH 109,834 109,999 109,926 109,828 109,930 109,779 111,785 -0.29%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 10.51% 3.30% 2.41% 5.13% 2.71% 1.72% 1.84% -
ROE 3.78% 0.94% 0.50% 1.55% 0.56% 0.70% 0.15% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 132.08 107.46 106.72 124.74 104.57 98.40 87.17 7.16%
EPS 11.42 2.74 1.36 4.08 1.44 1.31 0.28 85.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.04 2.90 2.74 2.64 2.58 1.86 1.82 8.92%
Adjusted Per Share Value based on latest NOSH - 109,855
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 40.91 33.33 33.08 38.63 32.42 30.46 27.48 6.85%
EPS 3.56 0.85 0.42 1.26 0.45 0.41 0.09 84.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9416 0.8996 0.8494 0.8176 0.7998 0.5758 0.5737 8.60%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.35 1.07 0.56 0.40 0.43 0.38 0.35 -
P/RPS 1.02 1.00 0.52 0.32 0.41 0.39 0.40 16.87%
P/EPS 11.76 39.05 41.18 9.80 29.86 28.99 125.00 -32.54%
EY 8.50 2.56 2.43 10.20 3.35 3.45 0.80 48.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.37 0.20 0.15 0.17 0.20 0.19 15.01%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 28/08/14 29/08/13 30/08/12 26/08/11 30/08/10 28/08/09 -
Price 1.14 1.03 0.72 0.47 0.405 0.35 0.36 -
P/RPS 0.86 0.96 0.67 0.38 0.39 0.36 0.41 13.13%
P/EPS 9.93 37.59 52.94 11.52 28.12 26.70 128.57 -34.72%
EY 10.07 2.66 1.89 8.68 3.56 3.75 0.78 53.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.36 0.26 0.18 0.16 0.19 0.20 11.28%

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