[MINHO] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 23.35%
YoY- -5.88%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 207,138 144,200 72,866 286,523 219,767 149,002 78,075 91.53%
PBT 16,394 11,676 4,530 21,262 17,151 11,456 6,462 85.90%
Tax -4,637 -3,387 -1,591 -5,770 -4,738 -3,058 -1,748 91.51%
NP 11,757 8,289 2,939 15,492 12,413 8,398 4,714 83.80%
-
NP to SH 9,762 6,787 2,468 12,062 9,779 6,424 3,337 104.41%
-
Tax Rate 28.28% 29.01% 35.12% 27.14% 27.63% 26.69% 27.05% -
Total Cost 195,381 135,911 69,927 271,031 207,354 140,604 73,361 92.02%
-
Net Worth 369,099 366,902 362,508 360,311 360,311 355,917 707,440 -35.16%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - 1,647 - - - -
Div Payout % - - - 13.66% - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 369,099 366,902 362,508 360,311 360,311 355,917 707,440 -35.16%
NOSH 219,702 219,702 219,702 219,702 219,702 219,702 219,702 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 5.68% 5.75% 4.03% 5.41% 5.65% 5.64% 6.04% -
ROE 2.64% 1.85% 0.68% 3.35% 2.71% 1.80% 0.47% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 94.28 65.63 33.17 130.41 100.03 67.82 35.54 91.51%
EPS 4.44 3.09 1.12 5.49 4.45 2.92 1.52 104.20%
DPS 0.00 0.00 0.00 0.75 0.00 0.00 0.00 -
NAPS 1.68 1.67 1.65 1.64 1.64 1.62 3.22 -35.16%
Adjusted Per Share Value based on latest NOSH - 219,702
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 58.07 40.42 20.43 80.32 61.61 41.77 21.89 91.51%
EPS 2.74 1.90 0.69 3.38 2.74 1.80 0.94 103.92%
DPS 0.00 0.00 0.00 0.46 0.00 0.00 0.00 -
NAPS 1.0347 1.0285 1.0162 1.0101 1.0101 0.9977 1.9832 -35.16%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.61 0.45 0.445 0.48 0.51 0.55 0.61 -
P/RPS 0.65 0.69 1.34 0.37 0.51 0.81 1.72 -47.69%
P/EPS 13.73 14.57 39.61 8.74 11.46 18.81 40.16 -51.07%
EY 7.28 6.86 2.52 11.44 8.73 5.32 2.49 104.33%
DY 0.00 0.00 0.00 1.56 0.00 0.00 0.00 -
P/NAPS 0.36 0.27 0.27 0.29 0.31 0.34 0.19 53.06%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 30/08/18 30/05/18 27/02/18 28/11/17 30/08/17 26/05/17 -
Price 0.54 0.50 0.425 0.46 0.46 0.525 0.56 -
P/RPS 0.57 0.76 1.28 0.35 0.46 0.77 1.58 -49.29%
P/EPS 12.15 16.19 37.83 8.38 10.33 17.96 36.87 -52.25%
EY 8.23 6.18 2.64 11.94 9.68 5.57 2.71 109.56%
DY 0.00 0.00 0.00 1.63 0.00 0.00 0.00 -
P/NAPS 0.32 0.30 0.26 0.28 0.28 0.32 0.17 52.39%

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