[MINHO] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -4.53%
YoY- -88.95%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 158,930 108,025 55,731 206,096 153,297 97,449 53,969 105.31%
PBT 6,462 3,304 259 4,389 3,281 1,796 2,221 103.67%
Tax -2,578 -1,451 -700 -2,480 -1,635 0 -1,430 48.07%
NP 3,884 1,853 -441 1,909 1,646 1,796 791 188.61%
-
NP to SH 3,177 1,439 -876 1,474 1,544 313 965 121.14%
-
Tax Rate 39.89% 43.92% 270.27% 56.50% 49.83% 0.00% 64.39% -
Total Cost 155,046 106,172 56,172 204,187 151,651 95,653 53,178 103.95%
-
Net Worth 205,570 204,189 200,385 202,399 200,391 203,450 200,676 1.61%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 205,570 204,189 200,385 202,399 200,391 203,450 200,676 1.61%
NOSH 109,930 109,779 109,499 109,999 109,503 111,785 109,659 0.16%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 2.44% 1.72% -0.79% 0.93% 1.07% 1.84% 1.47% -
ROE 1.55% 0.70% -0.44% 0.73% 0.77% 0.15% 0.48% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 144.57 98.40 50.90 187.36 139.99 87.17 49.22 104.96%
EPS 2.89 1.31 -0.80 1.34 1.41 0.28 0.88 120.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.87 1.86 1.83 1.84 1.83 1.82 1.83 1.45%
Adjusted Per Share Value based on latest NOSH - 116,666
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 44.55 30.28 15.62 57.77 42.97 27.32 15.13 105.29%
EPS 0.89 0.40 -0.25 0.41 0.43 0.09 0.27 121.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5763 0.5724 0.5617 0.5674 0.5618 0.5703 0.5626 1.61%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.38 0.38 0.42 0.33 0.38 0.35 0.22 -
P/RPS 0.26 0.39 0.83 0.18 0.27 0.40 0.45 -30.60%
P/EPS 13.15 28.99 -52.50 24.63 26.95 125.00 25.00 -34.81%
EY 7.61 3.45 -1.90 4.06 3.71 0.80 4.00 53.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.20 0.23 0.18 0.21 0.19 0.12 40.52%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 30/08/10 27/05/10 25/02/10 30/11/09 28/08/09 27/05/09 -
Price 0.35 0.35 0.31 0.44 0.31 0.36 0.33 -
P/RPS 0.24 0.36 0.61 0.23 0.22 0.41 0.67 -49.53%
P/EPS 12.11 26.70 -38.75 32.84 21.99 128.57 37.50 -52.89%
EY 8.26 3.75 -2.58 3.05 4.55 0.78 2.67 112.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.19 0.17 0.24 0.17 0.20 0.18 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