[MINHO] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 176.62%
YoY- -36.49%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 60,432 55,215 62,102 62,108 72,207 72,001 65,002 -4.73%
PBT 5,600 3,224 1,690 475 4,699 7,207 2,624 65.68%
Tax -1,845 -998 -1,088 6,356 -1,104 -2,094 -704 89.97%
NP 3,755 2,226 602 6,831 3,595 5,113 1,920 56.32%
-
NP to SH 798 1,532 -37 6,578 2,378 3,812 669 12.46%
-
Tax Rate 32.95% 30.96% 64.38% -1,338.11% 23.49% 29.06% 26.83% -
Total Cost 56,677 52,989 61,500 55,277 68,612 66,888 63,082 -6.88%
-
Net Worth 300,616 301,991 336,700 299,798 293,947 290,019 286,244 3.31%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 300,616 301,991 336,700 299,798 293,947 290,019 286,244 3.31%
NOSH 109,315 110,215 123,333 109,816 110,092 109,855 109,672 -0.21%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 6.21% 4.03% 0.97% 11.00% 4.98% 7.10% 2.95% -
ROE 0.27% 0.51% -0.01% 2.19% 0.81% 1.31% 0.23% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 55.28 50.10 50.35 56.56 65.59 65.54 59.27 -4.53%
EPS 0.73 1.39 -0.03 5.99 2.16 3.47 0.61 12.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.75 2.74 2.73 2.73 2.67 2.64 2.61 3.54%
Adjusted Per Share Value based on latest NOSH - 109,816
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 16.94 15.48 17.41 17.41 20.24 20.18 18.22 -4.73%
EPS 0.22 0.43 -0.01 1.84 0.67 1.07 0.19 10.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8427 0.8466 0.9439 0.8404 0.824 0.813 0.8024 3.31%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.73 0.56 0.525 0.50 0.60 0.40 0.41 -
P/RPS 1.32 1.12 1.04 0.88 0.91 0.61 0.69 54.04%
P/EPS 100.00 40.29 -1,750.00 8.35 27.78 11.53 67.21 30.29%
EY 1.00 2.48 -0.06 11.98 3.60 8.68 1.49 -23.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.20 0.19 0.18 0.22 0.15 0.16 41.69%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 29/08/13 30/05/13 27/02/13 29/11/12 30/08/12 30/05/12 -
Price 0.715 0.72 0.56 0.525 0.56 0.47 0.38 -
P/RPS 1.29 1.44 1.11 0.93 0.85 0.72 0.64 59.49%
P/EPS 97.95 51.80 -1,866.67 8.76 25.93 13.54 62.30 35.17%
EY 1.02 1.93 -0.05 11.41 3.86 7.38 1.61 -26.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.26 0.21 0.19 0.21 0.18 0.15 44.24%

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