[MINHO] YoY Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 43.83%
YoY- -0.17%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 144,984 157,803 200,014 207,138 219,767 212,063 209,226 -5.92%
PBT 5,134 6,974 10,864 16,394 17,151 18,406 26,977 -24.13%
Tax -2,397 -1,993 -3,604 -4,637 -4,738 -4,692 -5,942 -14.02%
NP 2,737 4,981 7,260 11,757 12,413 13,714 21,035 -28.79%
-
NP to SH 1,946 4,116 5,629 9,762 9,779 11,264 16,975 -30.27%
-
Tax Rate 46.69% 28.58% 33.17% 28.28% 27.63% 25.49% 22.03% -
Total Cost 142,247 152,822 192,754 195,381 207,354 198,349 188,191 -4.55%
-
Net Worth 399,531 374,591 377,997 369,099 360,311 349,326 339,499 2.74%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - 21 - -
Div Payout % - - - - - 0.20% - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 399,531 374,591 377,997 369,099 360,311 349,326 339,499 2.74%
NOSH 356,724 340,538 340,538 219,702 219,702 219,702 110,227 21.59%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 1.89% 3.16% 3.63% 5.68% 5.65% 6.47% 10.05% -
ROE 0.49% 1.10% 1.49% 2.64% 2.71% 3.22% 5.00% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 40.64 46.34 58.73 94.28 100.03 96.52 189.81 -22.63%
EPS 0.55 1.21 1.65 4.44 4.45 5.13 15.40 -42.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.00 -
NAPS 1.12 1.10 1.11 1.68 1.64 1.59 3.08 -15.50%
Adjusted Per Share Value based on latest NOSH - 219,702
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 40.64 44.24 56.07 58.07 61.61 59.45 58.65 -5.92%
EPS 0.55 1.15 1.58 2.74 2.74 3.16 4.76 -30.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.00 -
NAPS 1.12 1.0501 1.0596 1.0347 1.0101 0.9793 0.9517 2.74%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.315 0.295 0.265 0.61 0.51 0.67 1.21 -
P/RPS 0.78 0.64 0.45 0.65 0.51 0.69 0.64 3.34%
P/EPS 57.74 24.41 16.03 13.73 11.46 13.07 7.86 39.38%
EY 1.73 4.10 6.24 7.28 8.73 7.65 12.73 -28.27%
DY 0.00 0.00 0.00 0.00 0.00 0.01 0.00 -
P/NAPS 0.28 0.27 0.24 0.36 0.31 0.42 0.39 -5.36%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/11/21 30/11/20 29/11/19 29/11/18 28/11/17 29/11/16 27/11/15 -
Price 0.295 0.325 0.26 0.54 0.46 0.56 1.44 -
P/RPS 0.73 0.70 0.44 0.57 0.46 0.58 0.76 -0.66%
P/EPS 54.08 26.89 15.73 12.15 10.33 10.92 9.35 33.94%
EY 1.85 3.72 6.36 8.23 9.68 9.16 10.69 -25.32%
DY 0.00 0.00 0.00 0.00 0.00 0.02 0.00 -
P/NAPS 0.26 0.30 0.23 0.32 0.28 0.35 0.47 -9.38%

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