[MINHO] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 805.68%
YoY- -88.34%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 278,946 274,006 260,008 243,537 230,142 229,914 228,188 14.28%
PBT 19,373 19,662 10,496 8,992 3,985 9,058 10,064 54.56%
Tax -5,202 -5,596 -2,816 2,530 -3,344 -2,836 -3,368 33.51%
NP 14,170 14,066 7,680 11,522 641 6,222 6,696 64.60%
-
NP to SH 9,145 8,962 2,676 9,362 -1,326 3,166 3,436 91.71%
-
Tax Rate 26.85% 28.46% 26.83% -28.14% 83.91% 31.31% 33.47% -
Total Cost 264,776 259,940 252,328 232,015 229,501 223,692 221,492 12.60%
-
Net Worth 293,486 289,947 286,244 350,057 264,604 283,620 296,006 -0.56%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 293,486 289,947 286,244 350,057 264,604 283,620 296,006 -0.56%
NOSH 109,919 109,828 109,672 134,637 109,340 109,930 116,081 -3.56%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 5.08% 5.13% 2.95% 4.73% 0.28% 2.71% 2.93% -
ROE 3.12% 3.09% 0.93% 2.67% -0.50% 1.12% 1.16% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 253.77 249.49 237.08 180.88 210.48 209.14 196.58 18.50%
EPS 8.32 8.16 2.44 8.52 -1.21 2.88 2.96 98.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.67 2.64 2.61 2.60 2.42 2.58 2.55 3.10%
Adjusted Per Share Value based on latest NOSH - 109,906
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 78.20 76.81 72.89 68.27 64.52 64.45 63.97 14.28%
EPS 2.56 2.51 0.75 2.62 -0.37 0.89 0.96 91.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8227 0.8128 0.8024 0.9813 0.7418 0.7951 0.8298 -0.56%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.60 0.40 0.41 0.45 0.34 0.43 0.51 -
P/RPS 0.24 0.16 0.17 0.25 0.16 0.21 0.26 -5.18%
P/EPS 7.21 4.90 16.80 6.47 -28.02 14.93 17.23 -43.96%
EY 13.87 20.40 5.95 15.45 -3.57 6.70 5.80 78.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.15 0.16 0.17 0.14 0.17 0.20 6.54%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 30/08/12 30/05/12 28/02/12 29/11/11 26/08/11 30/05/11 -
Price 0.56 0.47 0.38 0.45 0.55 0.405 0.44 -
P/RPS 0.22 0.19 0.16 0.25 0.26 0.19 0.22 0.00%
P/EPS 6.73 5.76 15.57 6.47 -45.33 14.06 14.86 -40.94%
EY 14.86 17.36 6.42 15.45 -2.21 7.11 6.73 69.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.18 0.15 0.17 0.23 0.16 0.17 15.08%

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