[MINHO] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -10.25%
YoY- 345.66%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 298,056 318,912 280,473 278,968 290,142 300,904 238,600 16.00%
PBT 31,942 41,784 28,225 35,969 37,706 59,488 10,700 107.46%
Tax -6,984 -7,684 -7,004 -7,922 -7,224 -8,928 -3,480 59.17%
NP 24,958 34,100 21,221 28,046 30,482 50,560 7,220 128.79%
-
NP to SH 20,310 29,668 17,434 22,633 25,218 43,940 5,803 130.69%
-
Tax Rate 21.86% 18.39% 24.81% 22.02% 19.16% 15.01% 32.52% -
Total Cost 273,098 284,812 259,252 250,921 259,660 250,344 231,380 11.69%
-
Net Worth 346,889 347,084 339,637 339,499 333,896 332,845 322,022 5.08%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 346,889 347,084 339,637 339,499 333,896 332,845 322,022 5.08%
NOSH 109,428 110,536 110,271 110,227 109,834 109,850 109,905 -0.28%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 8.37% 10.69% 7.57% 10.05% 10.51% 16.80% 3.03% -
ROE 5.85% 8.55% 5.13% 6.67% 7.55% 13.20% 1.80% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 272.37 288.51 254.35 253.08 264.16 273.92 217.10 16.33%
EPS 18.56 26.84 15.81 20.53 22.84 40.00 5.28 131.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.17 3.14 3.08 3.08 3.04 3.03 2.93 5.39%
Adjusted Per Share Value based on latest NOSH - 110,252
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 84.05 89.93 79.09 78.67 81.82 84.85 67.28 16.00%
EPS 5.73 8.37 4.92 6.38 7.11 12.39 1.64 130.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9782 0.9788 0.9578 0.9574 0.9416 0.9386 0.9081 5.08%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.46 1.15 1.48 1.21 1.35 0.80 0.81 -
P/RPS 0.54 0.40 0.58 0.48 0.51 0.29 0.37 28.69%
P/EPS 7.87 4.28 9.36 5.89 5.88 2.00 15.34 -35.93%
EY 12.71 23.34 10.68 16.97 17.01 50.00 6.52 56.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.37 0.48 0.39 0.44 0.26 0.28 39.27%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 26/05/16 26/02/16 27/11/15 28/08/15 29/05/15 27/02/15 -
Price 0.62 1.43 1.18 1.44 1.14 1.00 0.775 -
P/RPS 0.23 0.50 0.46 0.57 0.43 0.37 0.36 -25.84%
P/EPS 3.34 5.33 7.46 7.01 4.97 2.50 14.68 -62.76%
EY 29.94 18.77 13.40 14.26 20.14 40.00 6.81 168.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.46 0.38 0.47 0.38 0.33 0.26 -16.06%

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