[MINHO] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -100.11%
YoY- 48.65%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 238,600 173,583 118,205 52,485 225,897 177,749 117,317 60.31%
PBT 10,700 8,375 6,041 1,040 20,227 10,514 4,914 67.75%
Tax -3,480 -3,256 -2,135 -859 -449 -3,931 -2,086 40.53%
NP 7,220 5,119 3,906 181 19,778 6,583 2,828 86.47%
-
NP to SH 5,803 3,809 3,014 -19 16,681 2,293 1,495 146.37%
-
Tax Rate 32.52% 38.88% 35.34% 82.60% 2.22% 37.39% 42.45% -
Total Cost 231,380 168,464 114,299 52,304 206,119 171,166 114,489 59.64%
-
Net Worth 322,022 319,429 319,000 273,600 316,477 301,710 301,198 4.54%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 322,022 319,429 319,000 273,600 316,477 301,710 301,198 4.54%
NOSH 109,905 109,769 109,999 95,000 109,888 109,712 109,926 -0.01%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 3.03% 2.95% 3.30% 0.34% 8.76% 3.70% 2.41% -
ROE 1.80% 1.19% 0.94% -0.01% 5.27% 0.76% 0.50% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 217.10 158.13 107.46 55.25 205.57 162.01 106.72 60.34%
EPS 5.28 3.47 2.74 -0.02 15.18 2.09 1.36 146.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.93 2.91 2.90 2.88 2.88 2.75 2.74 4.55%
Adjusted Per Share Value based on latest NOSH - 95,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 66.89 48.66 33.14 14.71 63.33 49.83 32.89 60.31%
EPS 1.63 1.07 0.84 -0.01 4.68 0.64 0.42 146.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9027 0.8955 0.8942 0.767 0.8872 0.8458 0.8443 4.54%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.81 0.95 1.07 1.04 0.71 0.73 0.56 -
P/RPS 0.37 0.60 1.00 1.88 0.35 0.45 0.52 -20.24%
P/EPS 15.34 27.38 39.05 -5,200.00 4.68 34.93 41.18 -48.13%
EY 6.52 3.65 2.56 -0.02 21.38 2.86 2.43 92.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.33 0.37 0.36 0.25 0.27 0.20 25.06%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 27/11/14 28/08/14 29/05/14 27/02/14 28/11/13 29/08/13 -
Price 0.775 0.90 1.03 1.10 0.72 0.715 0.72 -
P/RPS 0.36 0.57 0.96 1.99 0.35 0.44 0.67 -33.83%
P/EPS 14.68 25.94 37.59 -5,500.00 4.74 34.21 52.94 -57.37%
EY 6.81 3.86 2.66 -0.02 21.08 2.92 1.89 134.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.31 0.36 0.38 0.25 0.26 0.26 0.00%

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