[MINHO] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 53.07%
YoY- 789.35%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 117,317 62,102 271,318 209,210 137,003 65,002 243,537 -38.57%
PBT 4,914 1,690 15,005 14,530 9,831 2,624 8,992 -33.18%
Tax -2,086 -1,088 2,454 -3,902 -2,798 -704 2,530 -
NP 2,828 602 17,459 10,628 7,033 1,920 11,522 -60.83%
-
NP to SH 1,495 -37 13,437 6,859 4,481 669 9,362 -70.59%
-
Tax Rate 42.45% 64.38% -16.35% 26.85% 28.46% 26.83% -28.14% -
Total Cost 114,489 61,500 253,859 198,582 129,970 63,082 232,015 -37.58%
-
Net Worth 301,198 336,700 299,942 293,486 289,947 286,244 350,057 -9.54%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 301,198 336,700 299,942 293,486 289,947 286,244 350,057 -9.54%
NOSH 109,926 123,333 109,869 109,919 109,828 109,672 134,637 -12.65%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 2.41% 0.97% 6.43% 5.08% 5.13% 2.95% 4.73% -
ROE 0.50% -0.01% 4.48% 2.34% 1.55% 0.23% 2.67% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 106.72 50.35 246.95 190.33 124.74 59.27 180.88 -29.67%
EPS 1.36 -0.03 12.23 6.24 4.08 0.61 8.52 -70.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.74 2.73 2.73 2.67 2.64 2.61 2.60 3.56%
Adjusted Per Share Value based on latest NOSH - 110,092
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 32.89 17.41 76.06 58.65 38.41 18.22 68.27 -38.57%
EPS 0.42 -0.01 3.77 1.92 1.26 0.19 2.62 -70.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8443 0.9439 0.8408 0.8227 0.8128 0.8024 0.9813 -9.54%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.56 0.525 0.50 0.60 0.40 0.41 0.45 -
P/RPS 0.52 1.04 0.20 0.32 0.32 0.69 0.25 63.01%
P/EPS 41.18 -1,750.00 4.09 9.62 9.80 67.21 6.47 243.83%
EY 2.43 -0.06 24.46 10.40 10.20 1.49 15.45 -70.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.19 0.18 0.22 0.15 0.16 0.17 11.45%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 30/05/13 27/02/13 29/11/12 30/08/12 30/05/12 28/02/12 -
Price 0.72 0.56 0.525 0.56 0.47 0.38 0.45 -
P/RPS 0.67 1.11 0.21 0.29 0.38 0.64 0.25 93.05%
P/EPS 52.94 -1,866.67 4.29 8.97 11.52 62.30 6.47 306.57%
EY 1.89 -0.05 23.30 11.14 8.68 1.61 15.45 -75.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.21 0.19 0.21 0.18 0.15 0.17 32.77%

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