[MINHO] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -22.97%
YoY- 200.43%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 282,750 298,056 318,912 280,473 278,968 290,142 300,904 -4.05%
PBT 24,541 31,942 41,784 28,225 35,969 37,706 59,488 -44.49%
Tax -6,256 -6,984 -7,684 -7,004 -7,922 -7,224 -8,928 -21.05%
NP 18,285 24,958 34,100 21,221 28,046 30,482 50,560 -49.14%
-
NP to SH 15,018 20,310 29,668 17,434 22,633 25,218 43,940 -51.02%
-
Tax Rate 25.49% 21.86% 18.39% 24.81% 22.02% 19.16% 15.01% -
Total Cost 264,465 273,098 284,812 259,252 250,921 259,660 250,344 3.71%
-
Net Worth 349,326 346,889 347,084 339,637 339,499 333,896 332,845 3.26%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 29 - - - - - - -
Div Payout % 0.20% - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 349,326 346,889 347,084 339,637 339,499 333,896 332,845 3.26%
NOSH 219,702 109,428 110,536 110,271 110,227 109,834 109,850 58.54%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 6.47% 8.37% 10.69% 7.57% 10.05% 10.51% 16.80% -
ROE 4.30% 5.85% 8.55% 5.13% 6.67% 7.55% 13.20% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 128.70 272.37 288.51 254.35 253.08 264.16 273.92 -39.47%
EPS 6.84 18.56 26.84 15.81 20.53 22.84 40.00 -69.09%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 3.17 3.14 3.08 3.08 3.04 3.03 -34.86%
Adjusted Per Share Value based on latest NOSH - 109,285
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 79.73 84.05 89.93 79.09 78.67 81.82 84.85 -4.05%
EPS 4.24 5.73 8.37 4.92 6.38 7.11 12.39 -50.97%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9851 0.9782 0.9788 0.9578 0.9574 0.9416 0.9386 3.26%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.67 1.46 1.15 1.48 1.21 1.35 0.80 -
P/RPS 0.52 0.54 0.40 0.58 0.48 0.51 0.29 47.43%
P/EPS 9.80 7.87 4.28 9.36 5.89 5.88 2.00 187.65%
EY 10.20 12.71 23.34 10.68 16.97 17.01 50.00 -65.24%
DY 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.46 0.37 0.48 0.39 0.44 0.26 37.55%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 30/08/16 26/05/16 26/02/16 27/11/15 28/08/15 29/05/15 -
Price 0.56 0.62 1.43 1.18 1.44 1.14 1.00 -
P/RPS 0.44 0.23 0.50 0.46 0.57 0.43 0.37 12.20%
P/EPS 8.19 3.34 5.33 7.46 7.01 4.97 2.50 120.10%
EY 12.21 29.94 18.77 13.40 14.26 20.14 40.00 -54.56%
DY 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.20 0.46 0.38 0.47 0.38 0.33 3.98%

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