[MINHO] YoY Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -92.77%
YoY- -43.4%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 65,002 57,047 55,731 53,969 79,595 92,243 90,624 -5.38%
PBT 2,624 2,516 259 2,221 4,070 8,740 4,560 -8.79%
Tax -704 -842 -700 -1,430 -1,482 -2,559 -1,615 -12.91%
NP 1,920 1,674 -441 791 2,588 6,181 2,945 -6.87%
-
NP to SH 669 859 -876 965 1,705 5,142 1,969 -16.45%
-
Tax Rate 26.83% 33.47% 270.27% 64.39% 36.41% 29.28% 35.42% -
Total Cost 63,082 55,373 56,172 53,178 77,007 86,062 87,679 -5.33%
-
Net Worth 286,244 296,006 200,385 200,676 156,199 169,883 130,900 13.91%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 286,244 296,006 200,385 200,676 156,199 169,883 130,900 13.91%
NOSH 109,672 116,081 109,499 109,659 110,000 124,914 110,000 -0.04%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 2.95% 2.93% -0.79% 1.47% 3.25% 6.70% 3.25% -
ROE 0.23% 0.29% -0.44% 0.48% 1.09% 3.03% 1.50% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 59.27 49.14 50.90 49.22 72.36 73.84 82.39 -5.33%
EPS 0.61 0.74 -0.80 0.88 1.55 4.68 1.79 -16.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.61 2.55 1.83 1.83 1.42 1.36 1.19 13.97%
Adjusted Per Share Value based on latest NOSH - 109,659
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 18.33 16.09 15.72 15.22 22.45 26.01 25.56 -5.38%
EPS 0.19 0.24 -0.25 0.27 0.48 1.45 0.56 -16.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8072 0.8347 0.5651 0.5659 0.4405 0.4791 0.3691 13.91%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.41 0.51 0.42 0.22 0.52 0.62 0.36 -
P/RPS 0.69 1.04 0.83 0.45 0.72 0.84 0.44 7.77%
P/EPS 67.21 68.92 -52.50 25.00 33.55 15.06 20.11 22.25%
EY 1.49 1.45 -1.90 4.00 2.98 6.64 4.97 -18.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.20 0.23 0.12 0.37 0.46 0.30 -9.93%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/05/12 30/05/11 27/05/10 27/05/09 28/05/08 30/05/07 22/06/06 -
Price 0.38 0.44 0.31 0.33 0.43 0.68 0.37 -
P/RPS 0.64 0.90 0.61 0.67 0.59 0.92 0.45 6.04%
P/EPS 62.30 59.46 -38.75 37.50 27.74 16.52 20.67 20.16%
EY 1.61 1.68 -2.58 2.67 3.60 6.05 4.84 -16.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.17 0.17 0.18 0.30 0.50 0.31 -11.38%

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