[MINHO] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
29-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -73.74%
YoY- 26.05%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 258,153 200,014 136,723 75,103 268,959 207,138 144,200 47.28%
PBT 7,921 10,864 8,104 5,742 19,402 16,394 11,676 -22.73%
Tax -4,155 -3,604 -2,851 -1,752 -5,224 -4,637 -3,387 14.55%
NP 3,766 7,260 5,253 3,990 14,178 11,757 8,289 -40.81%
-
NP to SH 2,568 5,629 3,911 3,111 11,845 9,762 6,787 -47.59%
-
Tax Rate 52.46% 33.17% 35.18% 30.51% 26.93% 28.28% 29.01% -
Total Cost 254,387 192,754 131,470 71,113 254,781 195,381 135,911 51.70%
-
Net Worth 371,186 377,997 377,997 377,997 374,591 369,099 366,902 0.77%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 371,186 377,997 377,997 377,997 374,591 369,099 366,902 0.77%
NOSH 340,538 340,538 340,538 340,538 340,538 219,702 219,702 33.82%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 1.46% 3.63% 3.84% 5.31% 5.27% 5.68% 5.75% -
ROE 0.69% 1.49% 1.03% 0.82% 3.16% 2.64% 1.85% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 75.81 58.73 40.15 22.05 78.98 94.28 65.63 10.06%
EPS 0.75 1.65 1.15 0.91 3.48 4.44 3.09 -60.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.11 1.11 1.11 1.10 1.68 1.67 -24.69%
Adjusted Per Share Value based on latest NOSH - 340,538
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 72.37 56.07 38.33 21.05 75.40 58.07 40.42 47.29%
EPS 0.72 1.58 1.10 0.87 3.32 2.74 1.90 -47.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0405 1.0596 1.0596 1.0596 1.0501 1.0347 1.0285 0.77%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.33 0.265 0.29 0.29 0.275 0.61 0.45 -
P/RPS 0.44 0.45 0.72 1.31 0.35 0.65 0.69 -25.85%
P/EPS 43.76 16.03 25.25 31.74 7.91 13.73 14.57 107.75%
EY 2.29 6.24 3.96 3.15 12.65 7.28 6.86 -51.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.24 0.26 0.26 0.25 0.36 0.27 7.25%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 29/11/19 30/08/19 29/05/19 28/02/19 29/11/18 30/08/18 -
Price 0.255 0.26 0.25 0.27 0.295 0.54 0.50 -
P/RPS 0.34 0.44 0.62 1.22 0.37 0.57 0.76 -41.42%
P/EPS 33.82 15.73 21.77 29.55 8.48 12.15 16.19 63.19%
EY 2.96 6.36 4.59 3.38 11.79 8.23 6.18 -38.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.23 0.23 0.24 0.27 0.32 0.30 -16.19%

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