[MINHO] YoY Quarter Result on 30-Sep-2012 [#3]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -37.62%
YoY- 192.24%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 64,155 55,378 60,432 72,207 57,650 50,905 55,848 2.33%
PBT 8,124 2,334 5,600 4,699 -1,540 3,158 1,486 32.70%
Tax -2,330 -1,121 -1,845 -1,104 -1,090 -1,127 -26 111.46%
NP 5,794 1,213 3,755 3,595 -2,630 2,031 1,460 25.81%
-
NP to SH 4,366 795 798 2,378 -2,578 1,684 1,232 23.46%
-
Tax Rate 28.68% 48.03% 32.95% 23.49% - 35.69% 1.75% -
Total Cost 58,361 54,165 56,677 68,612 60,280 48,874 54,388 1.18%
-
Net Worth 339,577 321,312 300,616 293,947 265,479 205,822 201,300 9.10%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 339,577 321,312 300,616 293,947 265,479 205,822 201,300 9.10%
NOSH 110,252 110,416 109,315 110,092 109,702 110,065 109,999 0.03%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 9.03% 2.19% 6.21% 4.98% -4.56% 3.99% 2.61% -
ROE 1.29% 0.25% 0.27% 0.81% -0.97% 0.82% 0.61% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 58.19 50.15 55.28 65.59 52.55 46.25 50.77 2.29%
EPS 3.96 0.72 0.73 2.16 -2.35 1.53 1.12 23.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.08 2.91 2.75 2.67 2.42 1.87 1.83 9.06%
Adjusted Per Share Value based on latest NOSH - 110,092
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 17.98 15.52 16.94 20.24 16.16 14.27 15.66 2.32%
EPS 1.22 0.22 0.22 0.67 -0.72 0.47 0.35 23.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9519 0.9007 0.8427 0.824 0.7442 0.577 0.5643 9.10%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.21 0.95 0.73 0.60 0.34 0.38 0.38 -
P/RPS 2.08 1.89 1.32 0.91 0.65 0.82 0.75 18.52%
P/EPS 30.56 131.94 100.00 27.78 -14.47 24.84 33.93 -1.72%
EY 3.27 0.76 1.00 3.60 -6.91 4.03 2.95 1.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.33 0.27 0.22 0.14 0.20 0.21 10.86%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 27/11/14 28/11/13 29/11/12 29/11/11 29/11/10 30/11/09 -
Price 1.44 0.90 0.715 0.56 0.55 0.35 0.31 -
P/RPS 2.47 1.79 1.29 0.85 1.05 0.76 0.61 26.23%
P/EPS 36.36 125.00 97.95 25.93 -23.40 22.88 27.68 4.64%
EY 2.75 0.80 1.02 3.86 -4.27 4.37 3.61 -4.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.31 0.26 0.21 0.23 0.19 0.17 18.46%

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