Highlights

[MINHO] QoQ Quarter Result on 2018-09-30 [#3]

Stock [MINHO]: MINHO (M) BHD
Announcement Date 29-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     -31.12%    YoY -     -11.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 61,620 75,103 61,821 62,938 71,334 72,866 66,756 -5.21%
  QoQ % -17.95% 21.48% -1.77% -11.77% -2.10% 9.15% -
  Horiz. % 92.31% 112.50% 92.61% 94.28% 106.86% 109.15% 100.00%
PBT 2,362 5,742 3,008 4,718 7,146 4,530 4,111 -30.96%
  QoQ % -58.86% 90.89% -36.24% -33.98% 57.75% 10.19% -
  Horiz. % 57.46% 139.67% 73.17% 114.77% 173.83% 110.19% 100.00%
Tax -1,099 -1,752 -587 -1,250 -1,796 -1,591 -1,032 4.29%
  QoQ % 37.27% -198.47% 53.04% 30.40% -12.88% -54.17% -
  Horiz. % 106.49% 169.77% 56.88% 121.12% 174.03% 154.17% 100.00%
NP 1,263 3,990 2,421 3,468 5,350 2,939 3,079 -44.88%
  QoQ % -68.35% 64.81% -30.19% -35.18% 82.03% -4.55% -
  Horiz. % 41.02% 129.59% 78.63% 112.63% 173.76% 95.45% 100.00%
NP to SH 800 3,111 2,083 2,975 4,319 2,468 2,283 -50.39%
  QoQ % -74.28% 49.35% -29.98% -31.12% 75.00% 8.10% -
  Horiz. % 35.04% 136.27% 91.24% 130.31% 189.18% 108.10% 100.00%
Tax Rate 46.53 % 30.51 % 19.51 % 26.49 % 25.13 % 35.12 % 25.10 % 51.08%
  QoQ % 52.51% 56.38% -26.35% 5.41% -28.45% 39.92% -
  Horiz. % 185.38% 121.55% 77.73% 105.54% 100.12% 139.92% 100.00%
Total Cost 60,357 71,113 59,400 59,470 65,984 69,927 63,677 -3.52%
  QoQ % -15.13% 19.72% -0.12% -9.87% -5.64% 9.82% -
  Horiz. % 94.79% 111.68% 93.28% 93.39% 103.62% 109.82% 100.00%
Net Worth 377,997 377,997 374,591 369,099 366,902 362,508 360,311 3.26%
  QoQ % 0.00% 0.91% 1.49% 0.60% 1.21% 0.61% -
  Horiz. % 104.91% 104.91% 103.96% 102.44% 101.83% 100.61% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - 1,647 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 72.18 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 377,997 377,997 374,591 369,099 366,902 362,508 360,311 3.26%
  QoQ % 0.00% 0.91% 1.49% 0.60% 1.21% 0.61% -
  Horiz. % 104.91% 104.91% 103.96% 102.44% 101.83% 100.61% 100.00%
NOSH 340,538 340,538 340,538 219,702 219,702 219,702 219,702 34.04%
  QoQ % 0.00% 0.00% 55.00% 0.00% 0.00% 0.00% -
  Horiz. % 155.00% 155.00% 155.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 2.05 % 5.31 % 3.92 % 5.51 % 7.50 % 4.03 % 4.61 % -41.83%
  QoQ % -61.39% 35.46% -28.86% -26.53% 86.10% -12.58% -
  Horiz. % 44.47% 115.18% 85.03% 119.52% 162.69% 87.42% 100.00%
ROE 0.21 % 0.82 % 0.56 % 0.81 % 1.18 % 0.68 % 0.63 % -52.02%
  QoQ % -74.39% 46.43% -30.86% -31.36% 73.53% 7.94% -
  Horiz. % 33.33% 130.16% 88.89% 128.57% 187.30% 107.94% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 18.09 22.05 18.15 28.65 32.47 33.17 30.38 -29.29%
  QoQ % -17.96% 21.49% -36.65% -11.76% -2.11% 9.18% -
  Horiz. % 59.55% 72.58% 59.74% 94.31% 106.88% 109.18% 100.00%
EPS 0.23 0.91 0.61 1.35 1.97 1.12 1.04 -63.53%
  QoQ % -74.73% 49.18% -54.81% -31.47% 75.89% 7.69% -
  Horiz. % 22.12% 87.50% 58.65% 129.81% 189.42% 107.69% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.75 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.1100 1.1100 1.1000 1.6800 1.6700 1.6500 1.6400 -22.97%
  QoQ % 0.00% 0.91% -34.52% 0.60% 1.21% 0.61% -
  Horiz. % 67.68% 67.68% 67.07% 102.44% 101.83% 100.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 340,538
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 18.09 22.05 18.15 18.48 20.95 21.40 19.60 -5.22%
  QoQ % -17.96% 21.49% -1.79% -11.79% -2.10% 9.18% -
  Horiz. % 92.30% 112.50% 92.60% 94.29% 106.89% 109.18% 100.00%
EPS 0.23 0.91 0.61 0.87 1.27 0.72 0.67 -51.07%
  QoQ % -74.73% 49.18% -29.89% -31.50% 76.39% 7.46% -
  Horiz. % 34.33% 135.82% 91.04% 129.85% 189.55% 107.46% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.48 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.1100 1.1100 1.1000 1.0839 1.0774 1.0645 1.0581 3.25%
  QoQ % 0.00% 0.91% 1.49% 0.60% 1.21% 0.60% -
  Horiz. % 104.91% 104.91% 103.96% 102.44% 101.82% 100.60% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.2900 0.2900 0.2750 0.6100 0.4500 0.4450 0.4800 -
P/RPS 1.60 1.31 1.51 2.13 1.39 1.34 1.58 0.84%
  QoQ % 22.14% -13.25% -29.11% 53.24% 3.73% -15.19% -
  Horiz. % 101.27% 82.91% 95.57% 134.81% 87.97% 84.81% 100.00%
P/EPS 123.45 31.74 44.96 45.05 22.89 39.61 46.19 92.93%
  QoQ % 288.94% -29.40% -0.20% 96.81% -42.21% -14.25% -
  Horiz. % 267.27% 68.72% 97.34% 97.53% 49.56% 85.75% 100.00%
EY 0.81 3.15 2.22 2.22 4.37 2.52 2.16 -48.09%
  QoQ % -74.29% 41.89% 0.00% -49.20% 73.41% 16.67% -
  Horiz. % 37.50% 145.83% 102.78% 102.78% 202.31% 116.67% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.56 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.26 0.26 0.25 0.36 0.27 0.27 0.29 -7.04%
  QoQ % 0.00% 4.00% -30.56% 33.33% 0.00% -6.90% -
  Horiz. % 89.66% 89.66% 86.21% 124.14% 93.10% 93.10% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 30/08/19 29/05/19 28/02/19 29/11/18 30/08/18 30/05/18 27/02/18 -
Price 0.2500 0.2700 0.2950 0.5400 0.5000 0.4250 0.4600 -
P/RPS 1.38 1.22 1.62 1.89 1.54 1.28 1.51 -5.84%
  QoQ % 13.11% -24.69% -14.29% 22.73% 20.31% -15.23% -
  Horiz. % 91.39% 80.79% 107.28% 125.17% 101.99% 84.77% 100.00%
P/EPS 106.42 29.55 48.23 39.88 25.43 37.83 44.27 79.74%
  QoQ % 260.14% -38.73% 20.94% 56.82% -32.78% -14.55% -
  Horiz. % 240.39% 66.75% 108.95% 90.08% 57.44% 85.45% 100.00%
EY 0.94 3.38 2.07 2.51 3.93 2.64 2.26 -44.37%
  QoQ % -72.19% 63.29% -17.53% -36.13% 48.86% 16.81% -
  Horiz. % 41.59% 149.56% 91.59% 111.06% 173.89% 116.81% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.63 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.23 0.24 0.27 0.32 0.30 0.26 0.28 -12.32%
  QoQ % -4.17% -11.11% -15.62% 6.67% 15.38% -7.14% -
  Horiz. % 82.14% 85.71% 96.43% 114.29% 107.14% 92.86% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers