[MINHO] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -0.02%
YoY- 105.13%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 265,466 261,341 238,600 221,731 226,785 216,280 225,897 11.39%
PBT 23,512 24,532 10,700 18,088 21,354 19,577 20,227 10.58%
Tax -4,957 -4,853 -3,480 946 222 500 271 -
NP 18,555 19,679 7,220 19,034 21,576 20,077 20,498 -6.44%
-
NP to SH 15,398 16,807 5,803 18,197 18,200 16,699 16,681 -5.20%
-
Tax Rate 21.08% 19.78% 32.52% -5.23% -1.04% -2.55% -1.34% -
Total Cost 246,911 241,662 231,380 202,697 205,209 196,203 205,399 13.09%
-
Net Worth 333,578 332,845 321,012 321,312 318,684 273,600 316,316 3.61%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 333,578 332,845 321,012 321,312 318,684 273,600 316,316 3.61%
NOSH 109,729 109,850 109,560 110,416 109,891 95,000 109,832 -0.06%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 6.99% 7.53% 3.03% 8.58% 9.51% 9.28% 9.07% -
ROE 4.62% 5.05% 1.81% 5.66% 5.71% 6.10% 5.27% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 241.93 237.91 217.78 200.81 206.37 227.66 205.67 11.46%
EPS 14.03 15.30 5.30 16.48 16.56 17.58 15.19 -5.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.04 3.03 2.93 2.91 2.90 2.88 2.88 3.68%
Adjusted Per Share Value based on latest NOSH - 110,416
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 74.42 73.26 66.89 62.16 63.57 60.63 63.33 11.39%
EPS 4.32 4.71 1.63 5.10 5.10 4.68 4.68 -5.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9351 0.9331 0.8999 0.9007 0.8934 0.767 0.8867 3.61%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.35 0.80 0.81 0.95 1.07 1.04 0.71 -
P/RPS 0.56 0.34 0.37 0.47 0.52 0.46 0.35 36.91%
P/EPS 9.62 5.23 15.29 5.76 6.46 5.92 4.67 62.11%
EY 10.39 19.12 6.54 17.35 15.48 16.90 21.39 -38.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.26 0.28 0.33 0.37 0.36 0.25 45.92%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 29/05/15 27/02/15 27/11/14 28/08/14 29/05/14 27/02/14 -
Price 1.14 1.00 0.775 0.90 1.03 1.10 0.72 -
P/RPS 0.47 0.42 0.36 0.45 0.50 0.48 0.35 21.78%
P/EPS 8.12 6.54 14.63 5.46 6.22 6.26 4.74 43.31%
EY 12.31 15.30 6.83 18.31 16.08 15.98 21.09 -30.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.33 0.26 0.31 0.36 0.38 0.25 32.30%

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