[MINHO] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -100.28%
YoY- -105.53%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 225,897 177,749 117,317 62,102 271,318 209,210 137,003 39.44%
PBT 20,227 10,514 4,914 1,690 15,005 14,530 9,831 61.55%
Tax -449 -3,931 -2,086 -1,088 2,454 -3,902 -2,798 -70.37%
NP 19,778 6,583 2,828 602 17,459 10,628 7,033 98.85%
-
NP to SH 16,681 2,293 1,495 -37 13,437 6,859 4,481 139.62%
-
Tax Rate 2.22% 37.39% 42.45% 64.38% -16.35% 26.85% 28.46% -
Total Cost 206,119 171,166 114,489 61,500 253,859 198,582 129,970 35.87%
-
Net Worth 316,477 301,710 301,198 336,700 299,942 293,486 289,947 5.99%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 316,477 301,710 301,198 336,700 299,942 293,486 289,947 5.99%
NOSH 109,888 109,712 109,926 123,333 109,869 109,919 109,828 0.03%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 8.76% 3.70% 2.41% 0.97% 6.43% 5.08% 5.13% -
ROE 5.27% 0.76% 0.50% -0.01% 4.48% 2.34% 1.55% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 205.57 162.01 106.72 50.35 246.95 190.33 124.74 39.39%
EPS 15.18 2.09 1.36 -0.03 12.23 6.24 4.08 139.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.88 2.75 2.74 2.73 2.73 2.67 2.64 5.95%
Adjusted Per Share Value based on latest NOSH - 123,333
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 63.33 49.83 32.89 17.41 76.06 58.65 38.41 39.43%
EPS 4.68 0.64 0.42 -0.01 3.77 1.92 1.26 139.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8872 0.8458 0.8443 0.9439 0.8408 0.8227 0.8128 5.99%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.71 0.73 0.56 0.525 0.50 0.60 0.40 -
P/RPS 0.35 0.45 0.52 1.04 0.20 0.32 0.32 6.13%
P/EPS 4.68 34.93 41.18 -1,750.00 4.09 9.62 9.80 -38.82%
EY 21.38 2.86 2.43 -0.06 24.46 10.40 10.20 63.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.27 0.20 0.19 0.18 0.22 0.15 40.44%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 28/11/13 29/08/13 30/05/13 27/02/13 29/11/12 30/08/12 -
Price 0.72 0.715 0.72 0.56 0.525 0.56 0.47 -
P/RPS 0.35 0.44 0.67 1.11 0.21 0.29 0.38 -5.32%
P/EPS 4.74 34.21 52.94 -1,866.67 4.29 8.97 11.52 -44.59%
EY 21.08 2.92 1.89 -0.05 23.30 11.14 8.68 80.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.26 0.26 0.21 0.19 0.21 0.18 24.40%

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