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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 61,821 62,938 71,334 72,866 66,756 70,765 70,927 -8.73%
  QoQ % -1.77% -11.77% -2.10% 9.15% -5.67% -0.23% -
  Horiz. % 87.16% 88.74% 100.57% 102.73% 94.12% 99.77% 100.00%
PBT 3,008 4,718 7,146 4,530 4,111 5,695 4,994 -28.61%
  QoQ % -36.24% -33.98% 57.75% 10.19% -27.81% 14.04% -
  Horiz. % 60.23% 94.47% 143.09% 90.71% 82.32% 114.04% 100.00%
Tax -587 -1,250 -1,796 -1,591 -1,032 -1,680 -1,310 -41.36%
  QoQ % 53.04% 30.40% -12.88% -54.17% 38.57% -28.24% -
  Horiz. % 44.81% 95.42% 137.10% 121.45% 78.78% 128.24% 100.00%
NP 2,421 3,468 5,350 2,939 3,079 4,015 3,684 -24.35%
  QoQ % -30.19% -35.18% 82.03% -4.55% -23.31% 8.98% -
  Horiz. % 65.72% 94.14% 145.22% 79.78% 83.58% 108.98% 100.00%
NP to SH 2,083 2,975 4,319 2,468 2,283 3,355 3,087 -23.01%
  QoQ % -29.98% -31.12% 75.00% 8.10% -31.95% 8.68% -
  Horiz. % 67.48% 96.37% 139.91% 79.95% 73.96% 108.68% 100.00%
Tax Rate 19.51 % 26.49 % 25.13 % 35.12 % 25.10 % 29.50 % 26.23 % -17.86%
  QoQ % -26.35% 5.41% -28.45% 39.92% -14.92% 12.47% -
  Horiz. % 74.38% 100.99% 95.81% 133.89% 95.69% 112.47% 100.00%
Total Cost 59,400 59,470 65,984 69,927 63,677 66,750 67,243 -7.91%
  QoQ % -0.12% -9.87% -5.64% 9.82% -4.60% -0.73% -
  Horiz. % 88.34% 88.44% 98.13% 103.99% 94.70% 99.27% 100.00%
Net Worth 374,591 369,099 366,902 362,508 360,311 360,311 355,917 3.46%
  QoQ % 1.49% 0.60% 1.21% 0.61% 0.00% 1.23% -
  Horiz. % 105.25% 103.70% 103.09% 101.85% 101.23% 101.23% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 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% 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% 100.00% - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 374,591 369,099 366,902 362,508 360,311 360,311 355,917 3.46%
  QoQ % 1.49% 0.60% 1.21% 0.61% 0.00% 1.23% -
  Horiz. % 105.25% 103.70% 103.09% 101.85% 101.23% 101.23% 100.00%
NOSH 340,538 219,702 219,702 219,702 219,702 219,702 219,702 33.83%
  QoQ % 55.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 155.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 3.92 % 5.51 % 7.50 % 4.03 % 4.61 % 5.67 % 5.19 % -17.02%
  QoQ % -28.86% -26.53% 86.10% -12.58% -18.69% 9.25% -
  Horiz. % 75.53% 106.17% 144.51% 77.65% 88.82% 109.25% 100.00%
ROE 0.56 % 0.81 % 1.18 % 0.68 % 0.63 % 0.93 % 0.87 % -25.39%
  QoQ % -30.86% -31.36% 73.53% 7.94% -32.26% 6.90% -
  Horiz. % 64.37% 93.10% 135.63% 78.16% 72.41% 106.90% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 18.15 28.65 32.47 33.17 30.38 32.21 32.28 -31.81%
  QoQ % -36.65% -11.76% -2.11% 9.18% -5.68% -0.22% -
  Horiz. % 56.23% 88.75% 100.59% 102.76% 94.11% 99.78% 100.00%
EPS 0.61 1.35 1.97 1.12 1.04 1.53 1.41 -42.71%
  QoQ % -54.81% -31.47% 75.89% 7.69% -32.03% 8.51% -
  Horiz. % 43.26% 95.74% 139.72% 79.43% 73.76% 108.51% 100.00%
DPS 0.00 0.00 0.00 0.00 0.75 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.1000 1.6800 1.6700 1.6500 1.6400 1.6400 1.6200 -22.69%
  QoQ % -34.52% 0.60% 1.21% 0.61% 0.00% 1.23% -
  Horiz. % 67.90% 103.70% 103.09% 101.85% 101.23% 101.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 340,538
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 18.15 18.48 20.95 21.40 19.60 20.78 20.83 -8.75%
  QoQ % -1.79% -11.79% -2.10% 9.18% -5.68% -0.24% -
  Horiz. % 87.13% 88.72% 100.58% 102.74% 94.10% 99.76% 100.00%
EPS 0.61 0.87 1.27 0.72 0.67 0.99 0.91 -23.35%
  QoQ % -29.89% -31.50% 76.39% 7.46% -32.32% 8.79% -
  Horiz. % 67.03% 95.60% 139.56% 79.12% 73.63% 108.79% 100.00%
DPS 0.00 0.00 0.00 0.00 0.48 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.1000 1.0839 1.0774 1.0645 1.0581 1.0581 1.0452 3.46%
  QoQ % 1.49% 0.60% 1.21% 0.60% 0.00% 1.23% -
  Horiz. % 105.24% 103.70% 103.08% 101.85% 101.23% 101.23% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.2750 0.6100 0.4500 0.4450 0.4800 0.5100 0.5500 -
P/RPS 1.51 2.13 1.39 1.34 1.58 1.58 1.70 -7.58%
  QoQ % -29.11% 53.24% 3.73% -15.19% 0.00% -7.06% -
  Horiz. % 88.82% 125.29% 81.76% 78.82% 92.94% 92.94% 100.00%
P/EPS 44.96 45.05 22.89 39.61 46.19 33.40 39.14 9.65%
  QoQ % -0.20% 96.81% -42.21% -14.25% 38.29% -14.67% -
  Horiz. % 114.87% 115.10% 58.48% 101.20% 118.01% 85.33% 100.00%
EY 2.22 2.22 4.37 2.52 2.16 2.99 2.55 -8.80%
  QoQ % 0.00% -49.20% 73.41% 16.67% -27.76% 17.25% -
  Horiz. % 87.06% 87.06% 171.37% 98.82% 84.71% 117.25% 100.00%
DY 0.00 0.00 0.00 0.00 1.56 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.25 0.36 0.27 0.27 0.29 0.31 0.34 -18.49%
  QoQ % -30.56% 33.33% 0.00% -6.90% -6.45% -8.82% -
  Horiz. % 73.53% 105.88% 79.41% 79.41% 85.29% 91.18% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 29/11/18 30/08/18 30/05/18 27/02/18 28/11/17 30/08/17 -
Price 0.2950 0.5400 0.5000 0.4250 0.4600 0.4600 0.5250 -
P/RPS 1.62 1.89 1.54 1.28 1.51 1.43 1.63 -0.41%
  QoQ % -14.29% 22.73% 20.31% -15.23% 5.59% -12.27% -
  Horiz. % 99.39% 115.95% 94.48% 78.53% 92.64% 87.73% 100.00%
P/EPS 48.23 39.88 25.43 37.83 44.27 30.12 37.36 18.51%
  QoQ % 20.94% 56.82% -32.78% -14.55% 46.98% -19.38% -
  Horiz. % 129.10% 106.75% 68.07% 101.26% 118.50% 80.62% 100.00%
EY 2.07 2.51 3.93 2.64 2.26 3.32 2.68 -15.78%
  QoQ % -17.53% -36.13% 48.86% 16.81% -31.93% 23.88% -
  Horiz. % 77.24% 93.66% 146.64% 98.51% 84.33% 123.88% 100.00%
DY 0.00 0.00 0.00 0.00 1.63 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.27 0.32 0.30 0.26 0.28 0.28 0.32 -10.68%
  QoQ % -15.62% 6.67% 15.38% -7.14% 0.00% -12.50% -
  Horiz. % 84.38% 100.00% 93.75% 81.25% 87.50% 87.50% 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.
 


 

285  456  517  634 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC-OR 0.005-0.025 
 SAPNRG 0.35+0.01 
 SAPNRG-WA 0.145+0.01 
 DYNACIA 0.10+0.005 
 HSI-C5D 0.355-0.045 
 PERDANA 0.42-0.01 
 HUAAN 0.2550.00 
 HSI-H6F 0.215+0.015 
 BJCORP 0.265-0.005 
 JAG 0.0550.00 

TOP ARTICLES

1. Dayang: Devious Tricks to Buy at Cheaper Prices - Koon Yew Yin Koon Yew Yin's Blog
2. Dayang Downgraded by Kenanga, Public Bank and Hong Leong Bank - Koon Yew Yin Koon Yew Yin's Blog
3. Dayang: Better Profit in 2019 - Koon Yew Yin Koon Yew Yin's Blog
4. CRESBLD (8591): A Hidden GEM with Solid Cash Flow Generation (Davidtslim) Davidtslim sharing
5. Bina Darulaman Bhd (BDB, 6173) Ultimate Winner Of RM3Billion Mega Project ! Technical Analyst
6. [转贴] 冷眼 - 30年投资经验总结的18条真谛 Good Articles to Share
7. Technical View - Dayang Enterprise Holdings Bhd (DAYANG, 5141) Rakuten Trade Research Reports
8. ECRL (East Coastal Rail Link) Top Beneficiaries AZRB, T7 Global, Prestar, Masteel, Lafarge & TalamT, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers