[MINHO] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
28-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 1.48%
YoY- -13.18%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 288,400 291,464 286,523 293,022 298,004 312,300 278,500 2.36%
PBT 23,352 18,120 21,262 22,868 22,912 25,848 19,821 11.58%
Tax -6,774 -6,364 -5,770 -6,317 -6,116 -6,992 -3,619 52.05%
NP 16,578 11,756 15,492 16,550 16,796 18,856 16,202 1.54%
-
NP to SH 13,574 9,872 12,062 13,038 12,848 13,348 12,816 3.91%
-
Tax Rate 29.01% 35.12% 27.14% 27.62% 26.69% 27.05% 18.26% -
Total Cost 271,822 279,708 271,031 276,472 281,208 293,444 262,298 2.41%
-
Net Worth 366,902 362,508 360,311 360,311 355,917 707,440 349,527 3.29%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 1,647 - - - - -
Div Payout % - - 13.66% - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 366,902 362,508 360,311 360,311 355,917 707,440 349,527 3.29%
NOSH 219,702 219,702 219,702 219,702 219,702 219,702 219,702 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 5.75% 4.03% 5.41% 5.65% 5.64% 6.04% 5.82% -
ROE 3.70% 2.72% 3.35% 3.62% 3.61% 1.89% 3.67% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 131.27 132.66 130.41 133.37 135.64 142.15 126.69 2.40%
EPS 6.18 4.48 5.49 5.93 5.84 6.08 5.83 3.97%
DPS 0.00 0.00 0.75 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.65 1.64 1.64 1.62 3.22 1.59 3.33%
Adjusted Per Share Value based on latest NOSH - 219,702
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 80.85 81.71 80.32 82.14 83.54 87.55 78.07 2.36%
EPS 3.81 2.77 3.38 3.66 3.60 3.74 3.59 4.05%
DPS 0.00 0.00 0.46 0.00 0.00 0.00 0.00 -
NAPS 1.0285 1.0162 1.0101 1.0101 0.9977 1.9832 0.9798 3.29%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.45 0.445 0.48 0.51 0.55 0.61 0.55 -
P/RPS 0.34 0.34 0.37 0.38 0.41 0.43 0.43 -14.52%
P/EPS 7.28 9.90 8.74 8.59 9.41 10.04 9.43 -15.88%
EY 13.73 10.10 11.44 11.64 10.63 9.96 10.60 18.88%
DY 0.00 0.00 1.56 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.27 0.29 0.31 0.34 0.19 0.35 -15.92%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 30/08/18 30/05/18 27/02/18 28/11/17 30/08/17 26/05/17 27/02/17 -
Price 0.50 0.425 0.46 0.46 0.525 0.56 0.59 -
P/RPS 0.38 0.32 0.35 0.34 0.39 0.39 0.47 -13.24%
P/EPS 8.09 9.46 8.38 7.75 8.98 9.22 10.12 -13.90%
EY 12.36 10.57 11.94 12.90 11.14 10.85 9.88 16.14%
DY 0.00 0.00 1.63 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.26 0.28 0.28 0.32 0.17 0.37 -13.08%

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