[MINHO] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 95.9%
YoY- 43.53%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 177,749 117,317 62,102 271,318 209,210 137,003 65,002 95.42%
PBT 10,514 4,914 1,690 15,005 14,530 9,831 2,624 152.05%
Tax -3,931 -2,086 -1,088 2,454 -3,902 -2,798 -704 214.41%
NP 6,583 2,828 602 17,459 10,628 7,033 1,920 127.20%
-
NP to SH 2,293 1,495 -37 13,437 6,859 4,481 669 127.15%
-
Tax Rate 37.39% 42.45% 64.38% -16.35% 26.85% 28.46% 26.83% -
Total Cost 171,166 114,489 61,500 253,859 198,582 129,970 63,082 94.42%
-
Net Worth 301,710 301,198 336,700 299,942 293,486 289,947 286,244 3.56%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 301,710 301,198 336,700 299,942 293,486 289,947 286,244 3.56%
NOSH 109,712 109,926 123,333 109,869 109,919 109,828 109,672 0.02%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 3.70% 2.41% 0.97% 6.43% 5.08% 5.13% 2.95% -
ROE 0.76% 0.50% -0.01% 4.48% 2.34% 1.55% 0.23% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 162.01 106.72 50.35 246.95 190.33 124.74 59.27 95.37%
EPS 2.09 1.36 -0.03 12.23 6.24 4.08 0.61 127.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.75 2.74 2.73 2.73 2.67 2.64 2.61 3.54%
Adjusted Per Share Value based on latest NOSH - 109,816
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 49.83 32.89 17.41 76.06 58.65 38.41 18.22 95.44%
EPS 0.64 0.42 -0.01 3.77 1.92 1.26 0.19 124.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8458 0.8443 0.9439 0.8408 0.8227 0.8128 0.8024 3.57%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.73 0.56 0.525 0.50 0.60 0.40 0.41 -
P/RPS 0.45 0.52 1.04 0.20 0.32 0.32 0.69 -24.77%
P/EPS 34.93 41.18 -1,750.00 4.09 9.62 9.80 67.21 -35.33%
EY 2.86 2.43 -0.06 24.46 10.40 10.20 1.49 54.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.20 0.19 0.18 0.22 0.15 0.16 41.69%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 29/08/13 30/05/13 27/02/13 29/11/12 30/08/12 30/05/12 -
Price 0.715 0.72 0.56 0.525 0.56 0.47 0.38 -
P/RPS 0.44 0.67 1.11 0.21 0.29 0.38 0.64 -22.08%
P/EPS 34.21 52.94 -1,866.67 4.29 8.97 11.52 62.30 -32.91%
EY 2.92 1.89 -0.05 23.30 11.14 8.68 1.61 48.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.26 0.21 0.19 0.21 0.18 0.15 44.24%

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