[MINHO] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -100.13%
YoY- 48.65%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 65,017 55,378 65,720 52,485 48,148 60,432 55,215 11.47%
PBT 2,325 2,334 5,001 1,040 9,713 5,600 3,224 -19.53%
Tax -224 -1,121 -1,276 -859 4,202 -1,845 -998 -62.96%
NP 2,101 1,213 3,725 181 13,915 3,755 2,226 -3.76%
-
NP to SH 1,994 795 3,033 -19 14,388 798 1,532 19.15%
-
Tax Rate 9.63% 48.03% 25.51% 82.60% -43.26% 32.95% 30.96% -
Total Cost 62,916 54,165 61,995 52,304 34,233 56,677 52,989 12.09%
-
Net Worth 321,012 321,312 318,684 273,600 316,316 300,616 301,991 4.14%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 321,012 321,312 318,684 273,600 316,316 300,616 301,991 4.14%
NOSH 109,560 110,416 109,891 95,000 109,832 109,315 110,215 -0.39%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 3.23% 2.19% 5.67% 0.34% 28.90% 6.21% 4.03% -
ROE 0.62% 0.25% 0.95% -0.01% 4.55% 0.27% 0.51% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 59.34 50.15 59.80 55.25 43.84 55.28 50.10 11.91%
EPS 1.82 0.72 2.76 -0.02 13.10 0.73 1.39 19.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.93 2.91 2.90 2.88 2.88 2.75 2.74 4.55%
Adjusted Per Share Value based on latest NOSH - 95,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 18.23 15.52 18.42 14.71 13.50 16.94 15.48 11.48%
EPS 0.56 0.22 0.85 -0.01 4.03 0.22 0.43 19.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8999 0.9007 0.8934 0.767 0.8867 0.8427 0.8466 4.14%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.81 0.95 1.07 1.04 0.71 0.73 0.56 -
P/RPS 1.36 1.89 1.79 1.88 1.62 1.32 1.12 13.77%
P/EPS 44.51 131.94 38.77 -5,200.00 5.42 100.00 40.29 6.84%
EY 2.25 0.76 2.58 -0.02 18.45 1.00 2.48 -6.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.33 0.37 0.36 0.25 0.27 0.20 25.06%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 27/11/14 28/08/14 29/05/14 27/02/14 28/11/13 29/08/13 -
Price 0.775 0.90 1.03 1.10 0.72 0.715 0.72 -
P/RPS 1.31 1.79 1.72 1.99 1.64 1.29 1.44 -6.09%
P/EPS 42.58 125.00 37.32 -5,500.00 5.50 97.95 51.80 -12.21%
EY 2.35 0.80 2.68 -0.02 18.19 1.02 1.93 13.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.31 0.36 0.38 0.25 0.26 0.26 0.00%

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