[MINHO] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 1703.01%
YoY- 118.73%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 66,437 71,247 65,017 48,148 62,108 70,930 57,516 2.43%
PBT 1,415 1,248 2,325 9,713 475 6,003 -2,361 -
Tax 1,073 -1,062 -224 4,202 6,356 5,038 78,751 -51.09%
NP 2,488 186 2,101 13,915 6,831 11,041 76,390 -43.45%
-
NP to SH 1,552 459 1,994 14,388 6,578 10,357 75,826 -47.66%
-
Tax Rate -75.83% 85.10% 9.63% -43.26% -1,338.11% -83.92% - -
Total Cost 63,949 71,061 62,916 34,233 55,277 59,889 -18,874 -
-
Net Worth 347,560 336,600 321,012 316,316 299,798 274,765 281,074 3.59%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 347,560 336,600 321,012 316,316 299,798 274,765 281,074 3.59%
NOSH 219,702 109,285 109,560 109,832 109,816 109,906 109,794 12.24%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 3.74% 0.26% 3.23% 28.90% 11.00% 15.57% 132.82% -
ROE 0.45% 0.14% 0.62% 4.55% 2.19% 3.77% 26.98% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 30.39 65.19 59.34 43.84 56.56 64.54 52.38 -8.66%
EPS 0.71 0.42 1.82 13.10 5.99 9.43 -3.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 3.08 2.93 2.88 2.73 2.50 2.56 -7.62%
Adjusted Per Share Value based on latest NOSH - 109,832
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 18.73 20.09 18.33 13.58 17.51 20.00 16.22 2.42%
EPS 0.44 0.13 0.56 4.06 1.85 2.92 21.38 -47.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9801 0.9492 0.9052 0.892 0.8454 0.7748 0.7926 3.59%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.55 1.48 0.81 0.71 0.50 0.45 0.43 -
P/RPS 1.81 2.27 1.36 1.62 0.88 0.70 0.82 14.09%
P/EPS 77.46 352.38 44.51 5.42 8.35 4.78 0.62 123.42%
EY 1.29 0.28 2.25 18.45 11.98 20.94 160.61 -55.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.48 0.28 0.25 0.18 0.18 0.17 12.77%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 26/02/16 27/02/15 27/02/14 27/02/13 28/02/12 02/03/11 -
Price 0.59 1.18 0.775 0.72 0.525 0.45 0.42 -
P/RPS 1.94 1.81 1.31 1.64 0.93 0.70 0.80 15.89%
P/EPS 83.10 280.95 42.58 5.50 8.76 4.78 0.61 126.66%
EY 1.20 0.36 2.35 18.19 11.41 20.94 164.43 -55.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.38 0.26 0.25 0.19 0.18 0.16 14.98%

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