[MINHO] YoY 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- 288.96%
YoY- -40.68%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 72,207 57,650 50,905 55,848 70,111 99,344 99,176 -5.14%
PBT 4,699 -1,540 3,158 1,486 4,897 4,828 11,638 -14.01%
Tax -1,104 -1,090 -1,127 -26 -1,539 -972 -2,904 -14.87%
NP 3,595 -2,630 2,031 1,460 3,358 3,856 8,734 -13.74%
-
NP to SH 2,378 -2,578 1,684 1,232 2,077 3,695 7,483 -17.37%
-
Tax Rate 23.49% - 35.69% 1.75% 31.43% 20.13% 24.95% -
Total Cost 68,612 60,280 48,874 54,388 66,753 95,488 90,442 -4.49%
-
Net Worth 293,947 265,479 205,822 201,300 156,049 159,456 138,451 13.35%
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 293,947 265,479 205,822 201,300 156,049 159,456 138,451 13.35%
NOSH 110,092 109,702 110,065 109,999 109,894 109,970 109,882 0.03%
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 4.98% -4.56% 3.99% 2.61% 4.79% 3.88% 8.81% -
ROE 0.81% -0.97% 0.82% 0.61% 1.33% 2.32% 5.40% -
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 65.59 52.55 46.25 50.77 63.80 90.34 90.26 -5.17%
EPS 2.16 -2.35 1.53 1.12 1.89 3.36 6.81 -17.40%
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 20.36 16.26 14.35 15.75 19.77 28.01 27.97 -5.15%
EPS 0.67 -0.73 0.47 0.35 0.59 1.04 2.11 -17.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8289 0.7486 0.5804 0.5677 0.4401 0.4497 0.3904 13.35%
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 0.91 0.65 0.82 0.75 0.60 0.83 0.37 16.16%
P/EPS 27.78 -14.47 24.84 33.93 20.11 22.32 4.85 33.72%
EY 3.60 -6.91 4.03 2.95 4.97 4.48 20.64 -25.23%
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 0.85 1.05 0.76 0.61 0.44 0.66 0.52 8.52%
P/EPS 25.93 -23.40 22.88 27.68 14.81 17.86 6.90 24.66%
EY 3.86 -4.27 4.37 3.61 6.75 5.60 14.49 -19.76%
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