[MINHO] YoY TTM 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- -6.5%
YoY- 42.73%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 280,140 230,123 211,729 212,783 291,407 354,985 352,761 -3.76%
PBT 20,533 628 7,562 1,922 13,714 27,096 14,180 6.35%
Tax 1,136 76,243 -3,416 10,825 -1,553 -4,630 -7,206 -
NP 21,669 76,871 4,146 12,747 12,161 22,466 6,974 20.77%
-
NP to SH 17,216 74,831 3,107 12,149 8,512 19,961 12,400 5.61%
-
Tax Rate -5.53% -12,140.61% 45.17% -563.22% 11.32% 17.09% 50.82% -
Total Cost 258,471 153,252 207,583 200,036 279,246 332,519 345,787 -4.73%
-
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 7.74% 33.40% 1.96% 5.99% 4.17% 6.33% 1.98% -
ROE 5.86% 28.19% 1.51% 6.04% 5.45% 12.52% 8.96% -
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 254.46 209.77 192.37 193.44 265.17 322.80 321.03 -3.79%
EPS 15.64 68.21 2.82 11.04 7.75 18.15 11.28 5.59%
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 78.53 64.51 59.35 59.65 81.69 99.51 98.89 -3.76%
EPS 4.83 20.98 0.87 3.41 2.39 5.60 3.48 5.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.824 0.7442 0.577 0.5643 0.4375 0.447 0.3881 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 0.24 0.16 0.20 0.20 0.14 0.23 0.10 15.69%
P/EPS 3.84 0.50 13.46 3.44 4.91 4.13 2.92 4.66%
EY 26.06 200.63 7.43 29.06 20.38 24.20 34.20 -4.42%
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 0.22 0.26 0.18 0.16 0.11 0.19 0.15 6.58%
P/EPS 3.58 0.81 12.40 2.81 3.61 3.31 4.16 -2.46%
EY 27.92 124.02 8.07 35.63 27.66 30.25 24.01 2.54%
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