[MINHO] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 393.29%
YoY- -43.65%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 209,210 172,607 158,930 153,297 209,002 273,120 280,958 -4.79%
PBT 14,530 2,989 6,462 3,281 8,619 21,585 18,290 -3.75%
Tax -3,902 -2,508 -2,578 -1,635 -3,218 -6,304 -5,724 -6.18%
NP 10,628 481 3,884 1,646 5,401 15,281 12,566 -2.75%
-
NP to SH 6,859 -995 3,177 1,544 2,740 13,762 9,190 -4.75%
-
Tax Rate 26.85% 83.91% 39.89% 49.83% 37.34% 29.21% 31.30% -
Total Cost 198,582 172,126 155,046 151,651 203,601 257,839 268,392 -4.89%
-
Net Worth 293,486 264,604 205,570 200,391 156,257 159,256 138,344 13.34%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 293,486 264,604 205,570 200,391 156,257 159,256 138,344 13.34%
NOSH 109,919 109,340 109,930 109,503 110,040 109,832 109,796 0.01%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 5.08% 0.28% 2.44% 1.07% 2.58% 5.59% 4.47% -
ROE 2.34% -0.38% 1.55% 0.77% 1.75% 8.64% 6.64% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 190.33 157.86 144.57 139.99 189.93 248.67 255.89 -4.80%
EPS 6.24 -0.91 2.89 1.41 2.49 12.53 8.37 -4.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.67 2.42 1.87 1.83 1.42 1.45 1.26 13.32%
Adjusted Per Share Value based on latest NOSH - 109,999
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 59.00 48.67 44.82 43.23 58.94 77.02 79.23 -4.79%
EPS 1.93 -0.28 0.90 0.44 0.77 3.88 2.59 -4.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8276 0.7462 0.5797 0.5651 0.4406 0.4491 0.3901 13.34%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.60 0.34 0.38 0.38 0.38 0.75 0.33 -
P/RPS 0.32 0.22 0.26 0.27 0.20 0.30 0.13 16.18%
P/EPS 9.62 -37.36 13.15 26.95 15.26 5.99 3.94 16.02%
EY 10.40 -2.68 7.61 3.71 6.55 16.71 25.36 -13.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.14 0.20 0.21 0.27 0.52 0.26 -2.74%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 29/11/11 29/11/10 30/11/09 28/11/08 05/12/07 13/12/06 -
Price 0.56 0.55 0.35 0.31 0.28 0.60 0.47 -
P/RPS 0.29 0.35 0.24 0.22 0.15 0.24 0.18 8.26%
P/EPS 8.97 -60.44 12.11 21.99 11.24 4.79 5.62 8.09%
EY 11.14 -1.65 8.26 4.55 8.89 20.88 17.81 -7.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.23 0.19 0.17 0.20 0.41 0.37 -9.00%

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