[MINHO] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -15.12%
YoY- -48.47%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 283,310 274,243 221,731 239,857 280,140 230,123 211,729 4.96%
PBT 19,655 29,302 18,088 10,989 20,533 628 7,562 17.24%
Tax -5,754 -6,166 946 2,425 1,136 76,243 -3,416 9.07%
NP 13,901 23,136 19,034 13,414 21,669 76,871 4,146 22.31%
-
NP to SH 11,723 18,969 18,197 8,871 17,216 74,831 3,107 24.74%
-
Tax Rate 29.27% 21.04% -5.23% -22.07% -5.53% -12,140.61% 45.17% -
Total Cost 269,409 251,107 202,697 226,443 258,471 153,252 207,583 4.43%
-
Net Worth 349,326 339,577 321,312 300,616 293,947 265,479 205,822 9.20%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 349,326 339,577 321,312 300,616 293,947 265,479 205,822 9.20%
NOSH 219,702 110,252 110,416 109,315 110,092 109,702 110,065 12.19%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 4.91% 8.44% 8.58% 5.59% 7.74% 33.40% 1.96% -
ROE 3.36% 5.59% 5.66% 2.95% 5.86% 28.19% 1.51% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 128.95 248.74 200.81 219.42 254.46 209.77 192.37 -6.44%
EPS 5.34 17.21 16.48 8.12 15.64 68.21 2.82 11.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 3.08 2.91 2.75 2.67 2.42 1.87 -2.66%
Adjusted Per Share Value based on latest NOSH - 109,315
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 79.89 77.34 62.53 67.64 79.00 64.89 59.71 4.96%
EPS 3.31 5.35 5.13 2.50 4.85 21.10 0.88 24.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9851 0.9576 0.9061 0.8477 0.8289 0.7486 0.5804 9.20%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.67 1.21 0.95 0.73 0.60 0.34 0.38 -
P/RPS 0.52 0.49 0.47 0.33 0.24 0.16 0.20 17.24%
P/EPS 12.56 7.03 5.76 9.00 3.84 0.50 13.46 -1.14%
EY 7.96 14.22 17.35 11.12 26.06 200.63 7.43 1.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.39 0.33 0.27 0.22 0.14 0.20 13.14%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 27/11/15 27/11/14 28/11/13 29/11/12 29/11/11 29/11/10 -
Price 0.56 1.44 0.90 0.715 0.56 0.55 0.35 -
P/RPS 0.43 0.58 0.45 0.33 0.22 0.26 0.18 15.60%
P/EPS 10.50 8.37 5.46 8.81 3.58 0.81 12.40 -2.73%
EY 9.53 11.95 18.31 11.35 27.92 124.02 8.07 2.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.47 0.31 0.26 0.21 0.23 0.19 10.70%

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