[MINHO] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -6.5%
YoY- 42.73%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 216,672 207,858 206,096 212,783 227,046 243,492 269,118 -13.48%
PBT 5,890 2,420 4,382 1,922 5,333 4,995 6,844 -9.54%
Tax -2,315 -1,564 -2,294 10,825 9,312 9,106 9,054 -
NP 3,575 856 2,088 12,747 14,645 14,101 15,898 -63.12%
-
NP to SH 2,655 -366 1,475 12,149 12,994 12,178 12,918 -65.27%
-
Tax Rate 39.30% 64.63% 52.35% -563.22% -174.61% -182.30% -132.29% -
Total Cost 213,097 207,002 204,008 200,036 212,401 229,391 253,220 -10.89%
-
Net Worth 203,997 200,385 213,500 201,300 201,125 200,676 167,026 14.30%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 203,997 200,385 213,500 201,300 201,125 200,676 167,026 14.30%
NOSH 109,675 109,499 116,666 109,999 110,508 109,659 109,886 -0.12%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 1.65% 0.41% 1.01% 5.99% 6.45% 5.79% 5.91% -
ROE 1.30% -0.18% 0.69% 6.04% 6.46% 6.07% 7.73% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 197.56 189.82 176.65 193.44 205.46 222.04 244.91 -13.37%
EPS 2.42 -0.33 1.26 11.04 11.76 11.11 11.76 -65.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.86 1.83 1.83 1.83 1.82 1.83 1.52 14.44%
Adjusted Per Share Value based on latest NOSH - 109,999
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 60.74 58.27 57.77 59.65 63.65 68.26 75.44 -13.48%
EPS 0.74 -0.10 0.41 3.41 3.64 3.41 3.62 -65.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5719 0.5617 0.5985 0.5643 0.5638 0.5626 0.4682 14.31%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.38 0.42 0.33 0.38 0.35 0.22 0.33 -
P/RPS 0.19 0.22 0.19 0.20 0.17 0.10 0.13 28.87%
P/EPS 15.70 -125.66 26.10 3.44 2.98 1.98 2.81 215.86%
EY 6.37 -0.80 3.83 29.06 33.60 50.48 35.62 -68.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.23 0.18 0.21 0.19 0.12 0.22 -6.17%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 27/05/10 25/02/10 30/11/09 28/08/09 27/05/09 27/02/09 -
Price 0.35 0.31 0.44 0.31 0.36 0.33 0.21 -
P/RPS 0.18 0.16 0.25 0.16 0.18 0.15 0.09 58.94%
P/EPS 14.46 -92.75 34.80 2.81 3.06 2.97 1.79 304.14%
EY 6.92 -1.08 2.87 35.63 32.66 33.65 55.98 -75.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.17 0.24 0.17 0.20 0.18 0.14 22.64%

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