[MINHO] QoQ Quarter Result on 30-Sep-2016 [#3]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -59.5%
YoY- -74.6%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 70,927 78,075 66,437 63,035 69,300 79,728 71,247 -0.29%
PBT 4,994 6,462 1,415 2,436 5,525 10,446 1,248 152.26%
Tax -1,310 -1,748 1,073 -1,200 -1,571 -1,921 -1,062 15.03%
NP 3,684 4,714 2,488 1,236 3,954 8,525 186 633.37%
-
NP to SH 3,087 3,337 1,552 1,109 2,738 7,417 459 256.71%
-
Tax Rate 26.23% 27.05% -75.83% 49.26% 28.43% 18.39% 85.10% -
Total Cost 67,243 73,361 63,949 61,799 65,346 71,203 71,061 -3.61%
-
Net Worth 355,917 707,440 347,560 349,326 347,178 347,084 336,600 3.79%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 355,917 707,440 347,560 349,326 347,178 347,084 336,600 3.79%
NOSH 219,702 219,702 219,702 219,702 109,520 110,536 109,285 59.35%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 5.19% 6.04% 3.74% 1.96% 5.71% 10.69% 0.26% -
ROE 0.87% 0.47% 0.45% 0.32% 0.79% 2.14% 0.14% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 32.28 35.54 30.39 28.69 63.28 72.13 65.19 -37.43%
EPS 1.41 1.52 0.71 0.50 2.50 6.71 0.42 124.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 3.22 1.59 1.59 3.17 3.14 3.08 -34.86%
Adjusted Per Share Value based on latest NOSH - 219,702
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 20.00 22.02 18.73 17.78 19.54 22.48 20.09 -0.29%
EPS 0.87 0.94 0.44 0.31 0.77 2.09 0.13 255.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0037 1.995 0.9801 0.9851 0.979 0.9788 0.9492 3.79%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.55 0.61 0.55 0.67 1.46 1.15 1.48 -
P/RPS 1.70 1.72 1.81 2.34 2.31 1.59 2.27 -17.54%
P/EPS 39.14 40.16 77.46 132.73 58.40 17.14 352.38 -76.92%
EY 2.55 2.49 1.29 0.75 1.71 5.83 0.28 336.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.19 0.35 0.42 0.46 0.37 0.48 -20.55%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/08/17 26/05/17 27/02/17 29/11/16 30/08/16 26/05/16 26/02/16 -
Price 0.525 0.56 0.59 0.56 0.62 1.43 1.18 -
P/RPS 1.63 1.58 1.94 1.95 0.98 1.98 1.81 -6.75%
P/EPS 37.36 36.87 83.10 110.94 24.80 21.31 280.95 -73.97%
EY 2.68 2.71 1.20 0.90 4.03 4.69 0.36 281.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.17 0.37 0.35 0.20 0.46 0.38 -10.83%

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