[MINHO] YoY Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -100.28%
YoY- -105.53%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 79,728 75,226 52,485 62,102 65,002 57,047 55,731 6.14%
PBT 10,446 14,872 1,040 1,690 2,624 2,516 259 85.08%
Tax -1,921 -2,232 -859 -1,088 -704 -842 -700 18.30%
NP 8,525 12,640 181 602 1,920 1,674 -441 -
-
NP to SH 7,417 10,985 -19 -37 669 859 -876 -
-
Tax Rate 18.39% 15.01% 82.60% 64.38% 26.83% 33.47% 270.27% -
Total Cost 71,203 62,586 52,304 61,500 63,082 55,373 56,172 4.02%
-
Net Worth 347,084 332,845 273,600 336,700 286,244 296,006 200,385 9.57%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 347,084 332,845 273,600 336,700 286,244 296,006 200,385 9.57%
NOSH 110,536 109,850 95,000 123,333 109,672 116,081 109,499 0.15%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 10.69% 16.80% 0.34% 0.97% 2.95% 2.93% -0.79% -
ROE 2.14% 3.30% -0.01% -0.01% 0.23% 0.29% -0.44% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 72.13 68.48 55.25 50.35 59.27 49.14 50.90 5.97%
EPS 6.71 10.00 -0.02 -0.03 0.61 0.74 -0.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.14 3.03 2.88 2.73 2.61 2.55 1.83 9.40%
Adjusted Per Share Value based on latest NOSH - 123,333
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 22.48 21.21 14.80 17.51 18.33 16.09 15.72 6.13%
EPS 2.09 3.10 -0.01 -0.01 0.19 0.24 -0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9788 0.9386 0.7715 0.9495 0.8072 0.8347 0.5651 9.57%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.15 0.80 1.04 0.525 0.41 0.51 0.42 -
P/RPS 1.59 1.17 1.88 1.04 0.69 1.04 0.83 11.43%
P/EPS 17.14 8.00 -5,200.00 -1,750.00 67.21 68.92 -52.50 -
EY 5.83 12.50 -0.02 -0.06 1.49 1.45 -1.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.26 0.36 0.19 0.16 0.20 0.23 8.23%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 29/05/15 29/05/14 30/05/13 30/05/12 30/05/11 27/05/10 -
Price 1.43 1.00 1.10 0.56 0.38 0.44 0.31 -
P/RPS 1.98 1.46 1.99 1.11 0.64 0.90 0.61 21.65%
P/EPS 21.31 10.00 -5,500.00 -1,866.67 62.30 59.46 -38.75 -
EY 4.69 10.00 -0.02 -0.05 1.61 1.68 -2.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.33 0.38 0.21 0.15 0.17 0.17 18.02%

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