[MINHO] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
26-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -73.96%
YoY- -55.01%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 286,523 219,767 149,002 78,075 278,500 212,063 149,028 54.43%
PBT 21,262 17,151 11,456 6,462 19,821 18,406 15,971 20.95%
Tax -5,770 -4,738 -3,058 -1,748 -3,619 -4,692 -3,492 39.63%
NP 15,492 12,413 8,398 4,714 16,202 13,714 12,479 15.46%
-
NP to SH 12,062 9,779 6,424 3,337 12,816 11,264 10,155 12.12%
-
Tax Rate 27.14% 27.63% 26.69% 27.05% 18.26% 25.49% 21.86% -
Total Cost 271,031 207,354 140,604 73,361 262,298 198,349 136,549 57.74%
-
Net Worth 360,311 360,311 355,917 707,440 349,527 349,326 346,889 2.55%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 1,647 - - - - 21 - -
Div Payout % 13.66% - - - - 0.20% - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 360,311 360,311 355,917 707,440 349,527 349,326 346,889 2.55%
NOSH 219,702 219,702 219,702 219,702 219,702 219,702 109,428 58.94%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 5.41% 5.65% 5.64% 6.04% 5.82% 6.47% 8.37% -
ROE 3.35% 2.71% 1.80% 0.47% 3.67% 3.22% 2.93% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 130.41 100.03 67.82 35.54 126.69 96.52 136.19 -2.84%
EPS 5.49 4.45 2.92 1.52 5.83 5.13 9.28 -29.46%
DPS 0.75 0.00 0.00 0.00 0.00 0.01 0.00 -
NAPS 1.64 1.64 1.62 3.22 1.59 1.59 3.17 -35.47%
Adjusted Per Share Value based on latest NOSH - 219,702
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 80.80 61.97 42.02 22.02 78.54 59.80 42.03 54.42%
EPS 3.40 2.76 1.81 0.94 3.61 3.18 2.86 12.18%
DPS 0.46 0.00 0.00 0.00 0.00 0.01 0.00 -
NAPS 1.0161 1.0161 1.0037 1.995 0.9857 0.9851 0.9782 2.55%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.48 0.51 0.55 0.61 0.55 0.67 1.46 -
P/RPS 0.37 0.51 0.81 1.72 0.43 0.69 1.07 -50.63%
P/EPS 8.74 11.46 18.81 40.16 9.43 13.07 15.73 -32.34%
EY 11.44 8.73 5.32 2.49 10.60 7.65 6.36 47.74%
DY 1.56 0.00 0.00 0.00 0.00 0.01 0.00 -
P/NAPS 0.29 0.31 0.34 0.19 0.35 0.42 0.46 -26.41%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 28/11/17 30/08/17 26/05/17 27/02/17 29/11/16 30/08/16 -
Price 0.46 0.46 0.525 0.56 0.59 0.56 0.62 -
P/RPS 0.35 0.46 0.77 1.58 0.47 0.58 0.46 -16.61%
P/EPS 8.38 10.33 17.96 36.87 10.12 10.92 6.68 16.26%
EY 11.94 9.68 5.57 2.71 9.88 9.16 14.97 -13.95%
DY 1.63 0.00 0.00 0.00 0.00 0.02 0.00 -
P/NAPS 0.28 0.28 0.32 0.17 0.37 0.35 0.20 25.06%

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