[MINHO] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 6.7%
YoY- 28.27%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 265,583 223,378 216,672 227,046 320,640 354,817 339,724 -4.01%
PBT 14,294 5,326 5,890 5,333 13,645 33,906 6,397 14.32%
Tax 1,150 76,206 -2,315 9,312 -986 -6,562 -5,944 -
NP 15,444 81,532 3,575 14,645 12,659 27,344 453 79.97%
-
NP to SH 12,260 79,093 2,655 12,994 10,130 23,749 6,583 10.90%
-
Tax Rate -8.05% -1,430.83% 39.30% -174.61% 7.23% 19.35% 92.92% -
Total Cost 250,139 141,846 213,097 212,401 307,981 327,473 339,271 -4.94%
-
Net Worth 290,019 283,018 203,997 201,125 153,373 155,005 144,637 12.28%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 290,019 283,018 203,997 201,125 153,373 155,005 144,637 12.28%
NOSH 109,855 109,696 109,675 110,508 109,552 109,933 108,750 0.16%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 5.82% 36.50% 1.65% 6.45% 3.95% 7.71% 0.13% -
ROE 4.23% 27.95% 1.30% 6.46% 6.60% 15.32% 4.55% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 241.76 203.63 197.56 205.46 292.68 322.76 312.39 -4.17%
EPS 11.16 72.10 2.42 11.76 9.25 21.60 6.05 10.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.64 2.58 1.86 1.82 1.40 1.41 1.33 12.09%
Adjusted Per Share Value based on latest NOSH - 110,508
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 74.45 62.62 60.74 63.65 89.88 99.47 95.23 -4.01%
EPS 3.44 22.17 0.74 3.64 2.84 6.66 1.85 10.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.813 0.7934 0.5719 0.5638 0.4299 0.4345 0.4055 12.28%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.40 0.43 0.38 0.35 0.43 0.91 0.33 -
P/RPS 0.17 0.21 0.19 0.17 0.15 0.28 0.11 7.51%
P/EPS 3.58 0.60 15.70 2.98 4.65 4.21 5.45 -6.75%
EY 27.90 167.68 6.37 33.60 21.50 23.74 18.34 7.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.17 0.20 0.19 0.31 0.65 0.25 -8.15%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 26/08/11 30/08/10 28/08/09 26/08/08 28/08/07 29/08/06 -
Price 0.47 0.405 0.35 0.36 0.45 0.78 0.37 -
P/RPS 0.19 0.20 0.18 0.18 0.15 0.24 0.12 7.95%
P/EPS 4.21 0.56 14.46 3.06 4.87 3.61 6.11 -6.01%
EY 23.74 178.03 6.92 32.66 20.55 27.70 16.36 6.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.16 0.19 0.20 0.32 0.55 0.28 -7.09%

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