[MINHO] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -9.0%
YoY- -1.8%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 266,685 273,446 300,412 268,959 276,184 288,400 291,464 -5.74%
PBT 14,485 16,208 22,968 19,402 21,858 23,352 18,120 -13.85%
Tax -4,805 -5,702 -7,008 -5,224 -6,182 -6,774 -6,364 -17.06%
NP 9,680 10,506 15,960 14,178 15,676 16,578 11,756 -12.13%
-
NP to SH 7,505 7,822 12,444 11,845 13,016 13,574 9,872 -16.68%
-
Tax Rate 33.17% 35.18% 30.51% 26.93% 28.28% 29.01% 35.12% -
Total Cost 257,005 262,940 284,452 254,781 260,508 271,822 279,708 -5.48%
-
Net Worth 377,997 377,997 377,997 374,591 369,099 366,902 362,508 2.82%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 377,997 377,997 377,997 374,591 369,099 366,902 362,508 2.82%
NOSH 340,538 340,538 340,538 340,538 219,702 219,702 219,702 33.89%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 3.63% 3.84% 5.31% 5.27% 5.68% 5.75% 4.03% -
ROE 1.99% 2.07% 3.29% 3.16% 3.53% 3.70% 2.72% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 78.31 80.30 88.22 78.98 125.71 131.27 132.66 -29.60%
EPS 2.20 2.30 3.64 3.48 5.92 6.18 4.48 -37.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.11 1.11 1.10 1.68 1.67 1.65 -23.20%
Adjusted Per Share Value based on latest NOSH - 340,538
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 75.20 77.11 84.71 75.85 77.88 81.33 82.19 -5.74%
EPS 2.12 2.21 3.51 3.34 3.67 3.83 2.78 -16.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0659 1.0659 1.0659 1.0563 1.0408 1.0346 1.0223 2.82%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.265 0.29 0.29 0.275 0.61 0.45 0.445 -
P/RPS 0.34 0.36 0.33 0.35 0.49 0.34 0.34 0.00%
P/EPS 12.02 12.63 7.94 7.91 10.30 7.28 9.90 13.79%
EY 8.32 7.92 12.60 12.65 9.71 13.73 10.10 -12.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.26 0.26 0.25 0.36 0.27 0.27 -7.54%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 29/11/19 30/08/19 29/05/19 28/02/19 29/11/18 30/08/18 30/05/18 -
Price 0.26 0.25 0.27 0.295 0.54 0.50 0.425 -
P/RPS 0.33 0.31 0.31 0.37 0.43 0.38 0.32 2.07%
P/EPS 11.80 10.88 7.39 8.48 9.11 8.09 9.46 15.86%
EY 8.48 9.19 13.53 11.79 10.97 12.36 10.57 -13.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.23 0.24 0.27 0.32 0.30 0.26 -7.84%

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