[MINHO] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
29-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -94.47%
YoY- -95.44%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 201,833 157,803 99,011 51,649 258,153 200,014 136,723 29.49%
PBT 5,299 6,974 3,940 776 7,921 10,864 8,104 -24.56%
Tax -1,164 -1,993 -1,461 -814 -4,155 -3,604 -2,851 -44.81%
NP 4,135 4,981 2,479 -38 3,766 7,260 5,253 -14.68%
-
NP to SH 3,109 4,116 2,442 142 2,568 5,629 3,911 -14.12%
-
Tax Rate 21.97% 28.58% 37.08% 104.90% 52.46% 33.17% 35.18% -
Total Cost 197,698 152,822 96,532 51,687 254,387 192,754 131,470 31.09%
-
Net Worth 374,591 374,591 374,591 371,186 371,186 377,997 377,997 -0.59%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 374,591 374,591 374,591 371,186 371,186 377,997 377,997 -0.59%
NOSH 340,538 340,538 340,538 340,538 340,538 340,538 340,538 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 2.05% 3.16% 2.50% -0.07% 1.46% 3.63% 3.84% -
ROE 0.83% 1.10% 0.65% 0.04% 0.69% 1.49% 1.03% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 59.27 46.34 29.07 15.17 75.81 58.73 40.15 29.49%
EPS 0.91 1.21 0.72 0.04 0.75 1.65 1.15 -14.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.10 1.10 1.09 1.09 1.11 1.11 -0.59%
Adjusted Per Share Value based on latest NOSH - 340,538
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 56.92 44.50 27.92 14.56 72.80 56.40 38.56 29.49%
EPS 0.88 1.16 0.69 0.04 0.72 1.59 1.10 -13.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0563 1.0563 1.0563 1.0467 1.0467 1.0659 1.0659 -0.59%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.35 0.295 0.25 0.205 0.33 0.265 0.29 -
P/RPS 0.59 0.64 0.86 1.35 0.44 0.45 0.72 -12.37%
P/EPS 38.34 24.41 34.86 491.62 43.76 16.03 25.25 31.94%
EY 2.61 4.10 2.87 0.20 2.29 6.24 3.96 -24.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.27 0.23 0.19 0.30 0.24 0.26 14.77%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 19/03/21 30/11/20 28/08/20 29/06/20 28/02/20 29/11/19 30/08/19 -
Price 0.345 0.325 0.36 0.24 0.255 0.26 0.25 -
P/RPS 0.58 0.70 1.24 1.58 0.34 0.44 0.62 -4.32%
P/EPS 37.79 26.89 50.20 575.56 33.82 15.73 21.77 44.19%
EY 2.65 3.72 1.99 0.17 2.96 6.36 4.59 -30.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.30 0.33 0.22 0.23 0.23 0.23 21.90%

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