[MINHO] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 17.02%
YoY- -74.43%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 223,378 217,762 216,446 211,729 216,672 207,858 206,096 5.53%
PBT 5,326 6,358 4,101 7,562 5,890 2,420 4,382 13.93%
Tax 76,206 76,031 76,173 -3,416 -2,315 -1,564 -2,294 -
NP 81,532 82,389 80,274 4,146 3,575 856 2,088 1058.72%
-
NP to SH 79,093 80,738 79,003 3,107 2,655 -366 1,475 1332.40%
-
Tax Rate -1,430.83% -1,195.83% -1,857.43% 45.17% 39.30% 64.63% 52.35% -
Total Cost 141,846 135,373 136,172 207,583 213,097 207,002 204,008 -21.56%
-
Net Worth 283,018 232,162 281,074 205,822 203,997 200,385 213,500 20.73%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 283,018 232,162 281,074 205,822 203,997 200,385 213,500 20.73%
NOSH 109,696 116,081 109,794 110,065 109,675 109,499 116,666 -4.03%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 36.50% 37.83% 37.09% 1.96% 1.65% 0.41% 1.01% -
ROE 27.95% 34.78% 28.11% 1.51% 1.30% -0.18% 0.69% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 203.63 187.59 197.14 192.37 197.56 189.82 176.65 9.96%
EPS 72.10 69.55 71.96 2.82 2.42 -0.33 1.26 1395.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.58 2.00 2.56 1.87 1.86 1.83 1.83 25.81%
Adjusted Per Share Value based on latest NOSH - 110,065
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 62.62 61.04 60.68 59.35 60.74 58.27 57.77 5.53%
EPS 22.17 22.63 22.15 0.87 0.74 -0.10 0.41 1340.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7934 0.6508 0.7879 0.577 0.5719 0.5617 0.5985 20.73%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.43 0.51 0.43 0.38 0.38 0.42 0.33 -
P/RPS 0.21 0.27 0.22 0.20 0.19 0.22 0.19 6.91%
P/EPS 0.60 0.73 0.60 13.46 15.70 -125.66 26.10 -91.97%
EY 167.68 136.38 167.34 7.43 6.37 -0.80 3.83 1150.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.26 0.17 0.20 0.20 0.23 0.18 -3.74%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 30/05/11 02/03/11 29/11/10 30/08/10 27/05/10 25/02/10 -
Price 0.405 0.44 0.42 0.35 0.35 0.31 0.44 -
P/RPS 0.20 0.23 0.21 0.18 0.18 0.16 0.25 -13.85%
P/EPS 0.56 0.63 0.58 12.40 14.46 -92.75 34.80 -93.67%
EY 178.03 158.08 171.32 8.07 6.92 -1.08 2.87 1478.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.22 0.16 0.19 0.19 0.17 0.24 -23.74%

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