[MINHO] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -37.62%
YoY- 192.24%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 55,215 62,102 62,108 72,207 72,001 65,002 70,930 -15.39%
PBT 3,224 1,690 475 4,699 7,207 2,624 6,003 -33.95%
Tax -998 -1,088 6,356 -1,104 -2,094 -704 5,038 -
NP 2,226 602 6,831 3,595 5,113 1,920 11,041 -65.65%
-
NP to SH 1,532 -37 6,578 2,378 3,812 669 10,357 -72.06%
-
Tax Rate 30.96% 64.38% -1,338.11% 23.49% 29.06% 26.83% -83.92% -
Total Cost 52,989 61,500 55,277 68,612 66,888 63,082 59,889 -7.84%
-
Net Worth 301,991 336,700 299,798 293,947 290,019 286,244 274,765 6.50%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 301,991 336,700 299,798 293,947 290,019 286,244 274,765 6.50%
NOSH 110,215 123,333 109,816 110,092 109,855 109,672 109,906 0.18%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 4.03% 0.97% 11.00% 4.98% 7.10% 2.95% 15.57% -
ROE 0.51% -0.01% 2.19% 0.81% 1.31% 0.23% 3.77% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 50.10 50.35 56.56 65.59 65.54 59.27 64.54 -15.54%
EPS 1.39 -0.03 5.99 2.16 3.47 0.61 9.43 -72.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.74 2.73 2.73 2.67 2.64 2.61 2.50 6.30%
Adjusted Per Share Value based on latest NOSH - 110,092
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 15.48 17.41 17.41 20.24 20.18 18.22 19.88 -15.37%
EPS 0.43 -0.01 1.84 0.67 1.07 0.19 2.90 -72.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8466 0.9439 0.8404 0.824 0.813 0.8024 0.7702 6.51%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.56 0.525 0.50 0.60 0.40 0.41 0.45 -
P/RPS 1.12 1.04 0.88 0.91 0.61 0.69 0.70 36.83%
P/EPS 40.29 -1,750.00 8.35 27.78 11.53 67.21 4.78 314.70%
EY 2.48 -0.06 11.98 3.60 8.68 1.49 20.94 -75.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.19 0.18 0.22 0.15 0.16 0.18 7.28%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 30/05/13 27/02/13 29/11/12 30/08/12 30/05/12 28/02/12 -
Price 0.72 0.56 0.525 0.56 0.47 0.38 0.45 -
P/RPS 1.44 1.11 0.93 0.85 0.72 0.64 0.70 61.82%
P/EPS 51.80 -1,866.67 8.76 25.93 13.54 62.30 4.78 390.41%
EY 1.93 -0.05 11.41 3.86 7.38 1.61 20.94 -79.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.21 0.19 0.21 0.18 0.15 0.18 27.80%

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