[MINHO] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 234.9%
YoY- 183.07%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 248,408 271,318 278,946 274,006 260,008 243,537 230,142 5.21%
PBT 6,760 15,005 19,373 19,662 10,496 8,992 3,985 42.19%
Tax -4,352 2,454 -5,202 -5,596 -2,816 2,530 -3,344 19.18%
NP 2,408 17,459 14,170 14,066 7,680 11,522 641 141.46%
-
NP to SH -148 13,437 9,145 8,962 2,676 9,362 -1,326 -76.78%
-
Tax Rate 64.38% -16.35% 26.85% 28.46% 26.83% -28.14% 83.91% -
Total Cost 246,000 253,859 264,776 259,940 252,328 232,015 229,501 4.73%
-
Net Worth 336,700 299,942 293,486 289,947 286,244 350,057 264,604 17.40%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 336,700 299,942 293,486 289,947 286,244 350,057 264,604 17.40%
NOSH 123,333 109,869 109,919 109,828 109,672 134,637 109,340 8.35%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 0.97% 6.43% 5.08% 5.13% 2.95% 4.73% 0.28% -
ROE -0.04% 4.48% 3.12% 3.09% 0.93% 2.67% -0.50% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 201.41 246.95 253.77 249.49 237.08 180.88 210.48 -2.89%
EPS -0.12 12.23 8.32 8.16 2.44 8.52 -1.21 -78.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.73 2.73 2.67 2.64 2.61 2.60 2.42 8.35%
Adjusted Per Share Value based on latest NOSH - 109,855
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 69.64 76.06 78.20 76.81 72.89 68.27 64.52 5.21%
EPS -0.04 3.77 2.56 2.51 0.75 2.62 -0.37 -77.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9439 0.8408 0.8227 0.8128 0.8024 0.9813 0.7418 17.40%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.525 0.50 0.60 0.40 0.41 0.45 0.34 -
P/RPS 0.26 0.20 0.24 0.16 0.17 0.25 0.16 38.17%
P/EPS -437.50 4.09 7.21 4.90 16.80 6.47 -28.02 523.65%
EY -0.23 24.46 13.87 20.40 5.95 15.45 -3.57 -83.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.18 0.22 0.15 0.16 0.17 0.14 22.55%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 27/02/13 29/11/12 30/08/12 30/05/12 28/02/12 29/11/11 -
Price 0.56 0.525 0.56 0.47 0.38 0.45 0.55 -
P/RPS 0.28 0.21 0.22 0.19 0.16 0.25 0.26 5.05%
P/EPS -466.67 4.29 6.73 5.76 15.57 6.47 -45.33 372.57%
EY -0.21 23.30 14.86 17.36 6.42 15.45 -2.21 -79.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.19 0.21 0.18 0.15 0.17 0.23 -5.87%

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