[MINHO] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 120.78%
YoY- 105.76%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 177,749 209,210 172,607 158,930 153,297 209,002 273,120 -6.90%
PBT 10,514 14,530 2,989 6,462 3,281 8,619 21,585 -11.28%
Tax -3,931 -3,902 -2,508 -2,578 -1,635 -3,218 -6,304 -7.56%
NP 6,583 10,628 481 3,884 1,646 5,401 15,281 -13.08%
-
NP to SH 2,293 6,859 -995 3,177 1,544 2,740 13,762 -25.79%
-
Tax Rate 37.39% 26.85% 83.91% 39.89% 49.83% 37.34% 29.21% -
Total Cost 171,166 198,582 172,126 155,046 151,651 203,601 257,839 -6.59%
-
Net Worth 301,710 293,486 264,604 205,570 200,391 156,257 159,256 11.22%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 301,710 293,486 264,604 205,570 200,391 156,257 159,256 11.22%
NOSH 109,712 109,919 109,340 109,930 109,503 110,040 109,832 -0.01%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 3.70% 5.08% 0.28% 2.44% 1.07% 2.58% 5.59% -
ROE 0.76% 2.34% -0.38% 1.55% 0.77% 1.75% 8.64% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 162.01 190.33 157.86 144.57 139.99 189.93 248.67 -6.88%
EPS 2.09 6.24 -0.91 2.89 1.41 2.49 12.53 -25.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.75 2.67 2.42 1.87 1.83 1.42 1.45 11.24%
Adjusted Per Share Value based on latest NOSH - 110,065
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 49.83 58.65 48.39 44.55 42.97 58.59 76.56 -6.90%
EPS 0.64 1.92 -0.28 0.89 0.43 0.77 3.86 -25.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8458 0.8227 0.7418 0.5763 0.5618 0.438 0.4464 11.22%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.73 0.60 0.34 0.38 0.38 0.38 0.75 -
P/RPS 0.45 0.32 0.22 0.26 0.27 0.20 0.30 6.98%
P/EPS 34.93 9.62 -37.36 13.15 26.95 15.26 5.99 34.12%
EY 2.86 10.40 -2.68 7.61 3.71 6.55 16.71 -25.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.22 0.14 0.20 0.21 0.27 0.52 -10.33%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/11/13 29/11/12 29/11/11 29/11/10 30/11/09 28/11/08 05/12/07 -
Price 0.715 0.56 0.55 0.35 0.31 0.28 0.60 -
P/RPS 0.44 0.29 0.35 0.24 0.22 0.15 0.24 10.61%
P/EPS 34.21 8.97 -60.44 12.11 21.99 11.24 4.79 38.73%
EY 2.92 11.14 -1.65 8.26 4.55 8.89 20.88 -27.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.21 0.23 0.19 0.17 0.20 0.41 -7.30%

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