[MINHO] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 228.86%
YoY- -43.65%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 216,050 222,924 206,096 204,396 194,898 215,876 268,470 -13.51%
PBT 6,608 1,036 4,389 4,374 3,592 8,884 7,259 -6.08%
Tax -2,902 -2,800 -2,480 -2,180 0 -5,720 9,063 -
NP 3,706 -1,764 1,909 2,194 3,592 3,164 16,322 -62.88%
-
NP to SH 2,878 -3,504 1,474 2,058 626 3,860 13,344 -64.13%
-
Tax Rate 43.92% 270.27% 56.50% 49.84% 0.00% 64.39% -124.85% -
Total Cost 212,344 224,688 204,187 202,201 191,306 212,712 252,148 -10.85%
-
Net Worth 204,189 200,385 202,399 200,391 203,450 200,676 166,937 14.41%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 204,189 200,385 202,399 200,391 203,450 200,676 166,937 14.41%
NOSH 109,779 109,499 109,999 109,503 111,785 109,659 109,827 -0.02%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 1.72% -0.79% 0.93% 1.07% 1.84% 1.47% 6.08% -
ROE 1.41% -1.75% 0.73% 1.03% 0.31% 1.92% 7.99% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 196.80 203.58 187.36 186.66 174.35 196.86 244.45 -13.49%
EPS 2.62 -3.20 1.34 1.88 0.56 3.52 12.15 -64.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.86 1.83 1.84 1.83 1.82 1.83 1.52 14.44%
Adjusted Per Share Value based on latest NOSH - 109,999
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 60.56 62.49 57.77 57.30 54.64 60.52 75.26 -13.52%
EPS 0.81 -0.98 0.41 0.58 0.18 1.08 3.74 -64.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5724 0.5617 0.5674 0.5618 0.5703 0.5626 0.468 14.40%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.38 0.42 0.33 0.38 0.35 0.22 0.33 -
P/RPS 0.19 0.21 0.18 0.20 0.20 0.11 0.13 28.87%
P/EPS 14.49 -13.13 24.63 20.21 62.50 6.25 2.72 205.95%
EY 6.90 -7.62 4.06 4.95 1.60 16.00 36.82 -67.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.23 0.18 0.21 0.19 0.12 0.22 -6.17%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 27/05/10 25/02/10 30/11/09 28/08/09 27/05/09 27/02/09 -
Price 0.35 0.31 0.44 0.31 0.36 0.33 0.21 -
P/RPS 0.18 0.15 0.23 0.17 0.21 0.17 0.09 58.94%
P/EPS 13.35 -9.69 32.84 16.49 64.29 9.38 1.73 291.96%
EY 7.49 -10.32 3.05 6.06 1.56 10.67 57.86 -74.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.17 0.24 0.17 0.20 0.18 0.14 22.64%

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