[MINHO] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -92.85%
YoY- -22.12%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 271,318 209,210 137,003 65,002 243,537 172,607 114,957 76.80%
PBT 15,005 14,530 9,831 2,624 8,992 2,989 4,529 121.43%
Tax 2,454 -3,902 -2,798 -704 2,530 -2,508 -1,418 -
NP 17,459 10,628 7,033 1,920 11,522 481 3,111 214.15%
-
NP to SH 13,437 6,859 4,481 669 9,362 -995 1,583 313.42%
-
Tax Rate -16.35% 26.85% 28.46% 26.83% -28.14% 83.91% 31.31% -
Total Cost 253,859 198,582 129,970 63,082 232,015 172,126 111,846 72.28%
-
Net Worth 299,942 293,486 289,947 286,244 350,057 264,604 283,620 3.78%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 299,942 293,486 289,947 286,244 350,057 264,604 283,620 3.78%
NOSH 109,869 109,919 109,828 109,672 134,637 109,340 109,930 -0.03%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 6.43% 5.08% 5.13% 2.95% 4.73% 0.28% 2.71% -
ROE 4.48% 2.34% 1.55% 0.23% 2.67% -0.38% 0.56% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 246.95 190.33 124.74 59.27 180.88 157.86 104.57 76.87%
EPS 12.23 6.24 4.08 0.61 8.52 -0.91 1.44 313.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.73 2.67 2.64 2.61 2.60 2.42 2.58 3.82%
Adjusted Per Share Value based on latest NOSH - 109,672
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 76.06 58.65 38.41 18.22 68.27 48.39 32.23 76.79%
EPS 3.77 1.92 1.26 0.19 2.62 -0.28 0.44 316.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8408 0.8227 0.8128 0.8024 0.9813 0.7418 0.7951 3.77%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.50 0.60 0.40 0.41 0.45 0.34 0.43 -
P/RPS 0.20 0.32 0.32 0.69 0.25 0.22 0.41 -37.89%
P/EPS 4.09 9.62 9.80 67.21 6.47 -37.36 29.86 -73.26%
EY 24.46 10.40 10.20 1.49 15.45 -2.68 3.35 274.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.22 0.15 0.16 0.17 0.14 0.17 3.86%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 29/11/12 30/08/12 30/05/12 28/02/12 29/11/11 26/08/11 -
Price 0.525 0.56 0.47 0.38 0.45 0.55 0.405 -
P/RPS 0.21 0.29 0.38 0.64 0.25 0.35 0.39 -33.68%
P/EPS 4.29 8.97 11.52 62.30 6.47 -60.44 28.12 -71.28%
EY 23.30 11.14 8.68 1.61 15.45 -1.65 3.56 247.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.21 0.18 0.15 0.17 0.23 0.16 12.08%

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