[MINHO] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 627.47%
YoY- 24.14%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 173,583 118,205 52,485 225,897 177,749 117,317 62,102 98.30%
PBT 8,375 6,041 1,040 20,227 10,514 4,914 1,690 190.38%
Tax -3,256 -2,135 -859 -449 -3,931 -2,086 -1,088 107.52%
NP 5,119 3,906 181 19,778 6,583 2,828 602 316.06%
-
NP to SH 3,809 3,014 -19 16,681 2,293 1,495 -37 -
-
Tax Rate 38.88% 35.34% 82.60% 2.22% 37.39% 42.45% 64.38% -
Total Cost 168,464 114,299 52,304 206,119 171,166 114,489 61,500 95.65%
-
Net Worth 319,429 319,000 273,600 316,477 301,710 301,198 336,700 -3.44%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 319,429 319,000 273,600 316,477 301,710 301,198 336,700 -3.44%
NOSH 109,769 109,999 95,000 109,888 109,712 109,926 123,333 -7.46%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 2.95% 3.30% 0.34% 8.76% 3.70% 2.41% 0.97% -
ROE 1.19% 0.94% -0.01% 5.27% 0.76% 0.50% -0.01% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 158.13 107.46 55.25 205.57 162.01 106.72 50.35 114.30%
EPS 3.47 2.74 -0.02 15.18 2.09 1.36 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.91 2.90 2.88 2.88 2.75 2.74 2.73 4.34%
Adjusted Per Share Value based on latest NOSH - 109,832
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 48.66 33.14 14.71 63.33 49.83 32.89 17.41 98.29%
EPS 1.07 0.84 -0.01 4.68 0.64 0.42 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8955 0.8942 0.767 0.8872 0.8458 0.8443 0.9439 -3.44%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.95 1.07 1.04 0.71 0.73 0.56 0.525 -
P/RPS 0.60 1.00 1.88 0.35 0.45 0.52 1.04 -30.67%
P/EPS 27.38 39.05 -5,200.00 4.68 34.93 41.18 -1,750.00 -
EY 3.65 2.56 -0.02 21.38 2.86 2.43 -0.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.37 0.36 0.25 0.27 0.20 0.19 44.44%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 28/08/14 29/05/14 27/02/14 28/11/13 29/08/13 30/05/13 -
Price 0.90 1.03 1.10 0.72 0.715 0.72 0.56 -
P/RPS 0.57 0.96 1.99 0.35 0.44 0.67 1.11 -35.84%
P/EPS 25.94 37.59 -5,500.00 4.74 34.21 52.94 -1,866.67 -
EY 3.86 2.66 -0.02 21.08 2.92 1.89 -0.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.36 0.38 0.25 0.26 0.26 0.21 29.61%

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