[MINHO] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -105.68%
YoY- -100.66%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 62,108 70,930 57,516 52,799 59,486 81,775 81,775 -4.47%
PBT 475 6,003 -2,361 1,100 -1,360 5,510 5,510 -33.51%
Tax 6,356 5,038 78,751 -838 12,281 1,674 1,674 24.87%
NP 6,831 11,041 76,390 262 10,921 7,184 7,184 -0.83%
-
NP to SH 6,578 10,357 75,826 -70 10,604 6,198 6,198 0.99%
-
Tax Rate -1,338.11% -83.92% - 76.18% - -30.38% -30.38% -
Total Cost 55,277 59,889 -18,874 52,537 48,565 74,591 74,591 -4.86%
-
Net Worth 299,798 274,765 281,074 213,500 167,026 156,864 145,059 12.84%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 299,798 274,765 281,074 213,500 167,026 156,864 145,059 12.84%
NOSH 109,816 109,906 109,794 116,666 109,886 109,695 109,893 -0.01%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 11.00% 15.57% 132.82% 0.50% 18.36% 8.79% 8.79% -
ROE 2.19% 3.77% 26.98% -0.03% 6.35% 3.95% 4.27% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 56.56 64.54 52.38 45.26 54.13 74.55 74.41 -4.46%
EPS 5.99 9.43 -3.90 -0.06 9.65 5.64 5.64 1.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.73 2.50 2.56 1.83 1.52 1.43 1.32 12.86%
Adjusted Per Share Value based on latest NOSH - 116,666
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 17.51 20.00 16.22 14.89 16.77 23.06 23.06 -4.48%
EPS 1.85 2.92 21.38 -0.02 2.99 1.75 1.75 0.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8454 0.7748 0.7926 0.6021 0.471 0.4424 0.4091 12.84%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.50 0.45 0.43 0.33 0.33 0.57 0.50 -
P/RPS 0.88 0.70 0.82 0.73 0.61 0.76 0.67 4.64%
P/EPS 8.35 4.78 0.62 -550.00 3.42 10.09 8.87 -1.00%
EY 11.98 20.94 160.61 -0.18 29.24 9.91 11.28 1.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.18 0.17 0.18 0.22 0.40 0.38 -11.69%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 28/02/12 02/03/11 25/02/10 27/02/09 29/02/08 27/02/07 -
Price 0.525 0.45 0.42 0.44 0.21 0.44 0.68 -
P/RPS 0.93 0.70 0.80 0.97 0.39 0.59 0.91 0.36%
P/EPS 8.76 4.78 0.61 -733.33 2.18 7.79 12.06 -5.18%
EY 11.41 20.94 164.43 -0.14 45.95 12.84 8.29 5.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.18 0.16 0.24 0.14 0.31 0.52 -15.43%

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