[MINHO] QoQ Quarter Result on 30-Sep-2015 [#3]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 168.84%
YoY- 449.18%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 69,300 79,728 71,247 64,155 69,845 75,226 65,017 4.34%
PBT 5,525 10,446 1,248 8,124 3,981 14,872 2,325 78.17%
Tax -1,571 -1,921 -1,062 -2,330 -1,380 -2,232 -224 266.83%
NP 3,954 8,525 186 5,794 2,601 12,640 2,101 52.48%
-
NP to SH 2,738 7,417 459 4,366 1,624 10,985 1,994 23.56%
-
Tax Rate 28.43% 18.39% 85.10% 28.68% 34.66% 15.01% 9.63% -
Total Cost 65,346 71,203 71,061 58,361 67,244 62,586 62,916 2.56%
-
Net Worth 347,178 347,084 336,600 339,577 333,578 332,845 321,012 5.36%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 347,178 347,084 336,600 339,577 333,578 332,845 321,012 5.36%
NOSH 109,520 110,536 109,285 110,252 109,729 109,850 109,560 -0.02%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 5.71% 10.69% 0.26% 9.03% 3.72% 16.80% 3.23% -
ROE 0.79% 2.14% 0.14% 1.29% 0.49% 3.30% 0.62% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 63.28 72.13 65.19 58.19 63.65 68.48 59.34 4.38%
EPS 2.50 6.71 0.42 3.96 1.47 10.00 1.82 23.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.17 3.14 3.08 3.08 3.04 3.03 2.93 5.39%
Adjusted Per Share Value based on latest NOSH - 110,252
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 19.54 22.48 20.09 18.09 19.70 21.21 18.33 4.35%
EPS 0.77 2.09 0.13 1.23 0.46 3.10 0.56 23.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.979 0.9788 0.9492 0.9576 0.9407 0.9386 0.9052 5.36%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.46 1.15 1.48 1.21 1.35 0.80 0.81 -
P/RPS 2.31 1.59 2.27 2.08 2.12 1.17 1.36 42.40%
P/EPS 58.40 17.14 352.38 30.56 91.22 8.00 44.51 19.86%
EY 1.71 5.83 0.28 3.27 1.10 12.50 2.25 -16.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.37 0.48 0.39 0.44 0.26 0.28 39.27%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 26/05/16 26/02/16 27/11/15 28/08/15 29/05/15 27/02/15 -
Price 0.62 1.43 1.18 1.44 1.14 1.00 0.775 -
P/RPS 0.98 1.98 1.81 2.47 1.79 1.46 1.31 -17.60%
P/EPS 24.80 21.31 280.95 36.36 77.03 10.00 42.58 -30.28%
EY 4.03 4.69 0.36 2.75 1.30 10.00 2.35 43.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.46 0.38 0.47 0.38 0.33 0.26 -16.06%

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