[MINHO] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -5.73%
YoY- -26.3%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 251,492 217,762 207,858 243,492 342,337 364,352 328,793 -4.36%
PBT 9,100 6,358 2,420 4,995 22,426 27,980 8,811 0.53%
Tax 2,668 76,031 -1,564 9,106 -3,503 -5,044 -6,061 -
NP 11,768 82,389 856 14,101 18,923 22,936 2,750 27.38%
-
NP to SH 9,172 80,738 -366 12,178 16,524 18,562 8,567 1.14%
-
Tax Rate -29.32% -1,195.83% 64.63% -182.30% 15.62% 18.03% 68.79% -
Total Cost 239,724 135,373 207,002 229,391 323,414 341,416 326,043 -4.99%
-
Net Worth 286,244 232,162 200,385 200,676 156,199 169,883 130,900 13.91%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 286,244 232,162 200,385 200,676 156,199 169,883 130,900 13.91%
NOSH 109,672 116,081 109,499 109,659 110,000 124,914 110,000 -0.04%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 4.68% 37.83% 0.41% 5.79% 5.53% 6.30% 0.84% -
ROE 3.20% 34.78% -0.18% 6.07% 10.58% 10.93% 6.54% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 229.31 187.59 189.82 222.04 311.22 291.68 298.90 -4.31%
EPS 8.36 69.55 -0.33 11.11 15.02 14.86 7.79 1.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.61 2.00 1.83 1.83 1.42 1.36 1.19 13.97%
Adjusted Per Share Value based on latest NOSH - 109,659
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 70.92 61.41 58.62 68.66 96.54 102.75 92.72 -4.36%
EPS 2.59 22.77 -0.10 3.43 4.66 5.23 2.42 1.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8072 0.6547 0.5651 0.5659 0.4405 0.4791 0.3691 13.91%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.41 0.51 0.42 0.22 0.52 0.62 0.36 -
P/RPS 0.18 0.27 0.22 0.10 0.17 0.21 0.12 6.98%
P/EPS 4.90 0.73 -125.66 1.98 3.46 4.17 4.62 0.98%
EY 20.40 136.38 -0.80 50.48 28.89 23.97 21.63 -0.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.26 0.23 0.12 0.37 0.46 0.30 -9.93%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/05/12 30/05/11 27/05/10 27/05/09 28/05/08 30/05/07 22/06/06 -
Price 0.38 0.44 0.31 0.33 0.43 0.68 0.37 -
P/RPS 0.17 0.23 0.16 0.15 0.14 0.23 0.12 5.97%
P/EPS 4.54 0.63 -92.75 2.97 2.86 4.58 4.75 -0.75%
EY 22.01 158.08 -1.08 33.65 34.93 21.85 21.05 0.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.22 0.17 0.18 0.30 0.50 0.31 -11.38%

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