[MINHO] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -26.05%
YoY- -33.64%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 298,004 312,300 278,500 282,750 298,056 318,912 280,473 4.12%
PBT 22,912 25,848 19,821 24,541 31,942 41,784 28,225 -12.99%
Tax -6,116 -6,992 -3,619 -6,256 -6,984 -7,684 -7,004 -8.64%
NP 16,796 18,856 16,202 18,285 24,958 34,100 21,221 -14.44%
-
NP to SH 12,848 13,348 12,816 15,018 20,310 29,668 17,434 -18.42%
-
Tax Rate 26.69% 27.05% 18.26% 25.49% 21.86% 18.39% 24.81% -
Total Cost 281,208 293,444 262,298 264,465 273,098 284,812 259,252 5.57%
-
Net Worth 355,917 707,440 349,527 349,326 346,889 347,084 339,637 3.17%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - 29 - - - -
Div Payout % - - - 0.20% - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 355,917 707,440 349,527 349,326 346,889 347,084 339,637 3.17%
NOSH 219,702 219,702 219,702 219,702 109,428 110,536 110,271 58.40%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 5.64% 6.04% 5.82% 6.47% 8.37% 10.69% 7.57% -
ROE 3.61% 1.89% 3.67% 4.30% 5.85% 8.55% 5.13% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 135.64 142.15 126.69 128.70 272.37 288.51 254.35 -34.26%
EPS 5.84 6.08 5.83 6.84 18.56 26.84 15.81 -48.54%
DPS 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
NAPS 1.62 3.22 1.59 1.59 3.17 3.14 3.08 -34.86%
Adjusted Per Share Value based on latest NOSH - 219,702
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 83.54 87.55 78.07 79.26 83.55 89.40 78.62 4.13%
EPS 3.60 3.74 3.59 4.21 5.69 8.32 4.89 -18.48%
DPS 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
NAPS 0.9977 1.9832 0.9798 0.9793 0.9724 0.973 0.9521 3.17%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.55 0.61 0.55 0.67 1.46 1.15 1.48 -
P/RPS 0.41 0.43 0.43 0.52 0.54 0.40 0.58 -20.66%
P/EPS 9.41 10.04 9.43 9.80 7.87 4.28 9.36 0.35%
EY 10.63 9.96 10.60 10.20 12.71 23.34 10.68 -0.31%
DY 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
P/NAPS 0.34 0.19 0.35 0.42 0.46 0.37 0.48 -20.55%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/08/17 26/05/17 27/02/17 29/11/16 30/08/16 26/05/16 26/02/16 -
Price 0.525 0.56 0.59 0.56 0.62 1.43 1.18 -
P/RPS 0.39 0.39 0.47 0.44 0.23 0.50 0.46 -10.43%
P/EPS 8.98 9.22 10.12 8.19 3.34 5.33 7.46 13.17%
EY 11.14 10.85 9.88 12.21 29.94 18.77 13.40 -11.59%
DY 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
P/NAPS 0.32 0.17 0.37 0.35 0.20 0.46 0.38 -10.83%

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