[MINHO] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 657.19%
YoY- 57915.79%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 280,473 278,968 290,142 300,904 238,600 231,444 236,410 12.03%
PBT 28,225 35,969 37,706 59,488 10,700 11,166 12,082 75.78%
Tax -7,004 -7,922 -7,224 -8,928 -3,480 -4,341 -4,270 38.95%
NP 21,221 28,046 30,482 50,560 7,220 6,825 7,812 94.33%
-
NP to SH 17,434 22,633 25,218 43,940 5,803 5,078 6,028 102.60%
-
Tax Rate 24.81% 22.02% 19.16% 15.01% 32.52% 38.88% 35.34% -
Total Cost 259,252 250,921 259,660 250,344 231,380 224,618 228,598 8.72%
-
Net Worth 339,637 339,499 333,896 332,845 322,022 319,429 319,000 4.25%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 339,637 339,499 333,896 332,845 322,022 319,429 319,000 4.25%
NOSH 110,271 110,227 109,834 109,850 109,905 109,769 109,999 0.16%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 7.57% 10.05% 10.51% 16.80% 3.03% 2.95% 3.30% -
ROE 5.13% 6.67% 7.55% 13.20% 1.80% 1.59% 1.89% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 254.35 253.08 264.16 273.92 217.10 210.85 214.92 11.85%
EPS 15.81 20.53 22.84 40.00 5.28 4.63 5.48 102.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.08 3.08 3.04 3.03 2.93 2.91 2.90 4.08%
Adjusted Per Share Value based on latest NOSH - 109,850
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 78.62 78.20 81.34 84.35 66.89 64.88 66.27 12.03%
EPS 4.89 6.34 7.07 12.32 1.63 1.42 1.69 102.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9521 0.9517 0.936 0.9331 0.9027 0.8955 0.8942 4.25%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.48 1.21 1.35 0.80 0.81 0.95 1.07 -
P/RPS 0.58 0.48 0.51 0.29 0.37 0.45 0.50 10.37%
P/EPS 9.36 5.89 5.88 2.00 15.34 20.53 19.53 -38.67%
EY 10.68 16.97 17.01 50.00 6.52 4.87 5.12 63.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.39 0.44 0.26 0.28 0.33 0.37 18.89%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 27/11/15 28/08/15 29/05/15 27/02/15 27/11/14 28/08/14 -
Price 1.18 1.44 1.14 1.00 0.775 0.90 1.03 -
P/RPS 0.46 0.57 0.43 0.37 0.36 0.43 0.48 -2.78%
P/EPS 7.46 7.01 4.97 2.50 14.68 19.45 18.80 -45.90%
EY 13.40 14.26 20.14 40.00 6.81 5.14 5.32 84.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.47 0.38 0.33 0.26 0.31 0.36 3.66%

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