[MINHO] QoQ Quarter Result on 31-Dec-2014 [#4]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 150.82%
YoY- -86.14%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 64,155 69,845 75,226 65,017 55,378 65,720 52,485 14.30%
PBT 8,124 3,981 14,872 2,325 2,334 5,001 1,040 293.20%
Tax -2,330 -1,380 -2,232 -224 -1,121 -1,276 -859 94.37%
NP 5,794 2,601 12,640 2,101 1,213 3,725 181 906.04%
-
NP to SH 4,366 1,624 10,985 1,994 795 3,033 -19 -
-
Tax Rate 28.68% 34.66% 15.01% 9.63% 48.03% 25.51% 82.60% -
Total Cost 58,361 67,244 62,586 62,916 54,165 61,995 52,304 7.57%
-
Net Worth 339,577 333,578 332,845 321,012 321,312 318,684 273,600 15.47%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 339,577 333,578 332,845 321,012 321,312 318,684 273,600 15.47%
NOSH 110,252 109,729 109,850 109,560 110,416 109,891 95,000 10.42%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 9.03% 3.72% 16.80% 3.23% 2.19% 5.67% 0.34% -
ROE 1.29% 0.49% 3.30% 0.62% 0.25% 0.95% -0.01% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 58.19 63.65 68.48 59.34 50.15 59.80 55.25 3.51%
EPS 3.96 1.47 10.00 1.82 0.72 2.76 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.08 3.04 3.03 2.93 2.91 2.90 2.88 4.57%
Adjusted Per Share Value based on latest NOSH - 109,560
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 18.09 19.70 21.21 18.33 15.62 18.53 14.80 14.30%
EPS 1.23 0.46 3.10 0.56 0.22 0.86 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9576 0.9407 0.9386 0.9052 0.9061 0.8987 0.7715 15.48%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.21 1.35 0.80 0.81 0.95 1.07 1.04 -
P/RPS 2.08 2.12 1.17 1.36 1.89 1.79 1.88 6.96%
P/EPS 30.56 91.22 8.00 44.51 131.94 38.77 -5,200.00 -
EY 3.27 1.10 12.50 2.25 0.76 2.58 -0.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.44 0.26 0.28 0.33 0.37 0.36 5.47%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 28/08/15 29/05/15 27/02/15 27/11/14 28/08/14 29/05/14 -
Price 1.44 1.14 1.00 0.775 0.90 1.03 1.10 -
P/RPS 2.47 1.79 1.46 1.31 1.79 1.72 1.99 15.47%
P/EPS 36.36 77.03 10.00 42.58 125.00 37.32 -5,500.00 -
EY 2.75 1.30 10.00 2.35 0.80 2.68 -0.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.38 0.33 0.26 0.31 0.36 0.38 15.20%

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