[MINHO] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
28-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 24.72%
YoY- -3.34%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 281,721 281,314 286,523 286,204 278,474 276,847 278,500 0.77%
PBT 21,482 19,330 21,262 18,566 15,307 15,838 19,822 5.52%
Tax -6,099 -5,613 -5,770 -3,665 -3,185 -3,446 -3,619 41.75%
NP 15,383 13,717 15,492 14,901 12,122 12,392 16,203 -3.41%
-
NP to SH 12,425 11,193 12,062 11,331 9,085 8,736 12,816 -2.04%
-
Tax Rate 28.39% 29.04% 27.14% 19.74% 20.81% 21.76% 18.26% -
Total Cost 266,338 267,597 271,031 271,303 266,352 264,455 262,297 1.02%
-
Net Worth 366,902 362,508 360,311 360,311 355,917 707,440 349,326 3.33%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 1,647 1,647 1,647 - - - - -
Div Payout % 13.26% 14.72% 13.66% - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 366,902 362,508 360,311 360,311 355,917 707,440 349,326 3.33%
NOSH 219,702 219,702 219,702 219,702 219,702 219,702 219,702 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 5.46% 4.88% 5.41% 5.21% 4.35% 4.48% 5.82% -
ROE 3.39% 3.09% 3.35% 3.14% 2.55% 1.23% 3.67% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 128.23 128.04 130.41 130.27 126.75 126.01 126.76 0.77%
EPS 5.66 5.09 5.49 5.16 4.14 3.98 5.83 -1.95%
DPS 0.75 0.75 0.75 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.65 1.64 1.64 1.62 3.22 1.59 3.33%
Adjusted Per Share Value based on latest NOSH - 219,702
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 78.97 78.86 80.32 80.23 78.06 77.61 78.07 0.76%
EPS 3.48 3.14 3.38 3.18 2.55 2.45 3.59 -2.05%
DPS 0.46 0.46 0.46 0.00 0.00 0.00 0.00 -
NAPS 1.0285 1.0162 1.0101 1.0101 0.9977 1.9832 0.9793 3.33%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.45 0.445 0.48 0.51 0.55 0.61 0.55 -
P/RPS 0.35 0.35 0.37 0.39 0.43 0.48 0.43 -12.85%
P/EPS 7.96 8.73 8.74 9.89 13.30 15.34 9.43 -10.71%
EY 12.57 11.45 11.44 10.11 7.52 6.52 10.61 11.99%
DY 1.67 1.69 1.56 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.27 0.29 0.31 0.34 0.19 0.35 -15.92%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 30/08/18 30/05/18 27/02/18 28/11/17 30/08/17 26/05/17 27/02/17 -
Price 0.50 0.425 0.46 0.46 0.525 0.56 0.59 -
P/RPS 0.39 0.33 0.35 0.35 0.41 0.44 0.47 -11.72%
P/EPS 8.84 8.34 8.38 8.92 12.70 14.08 10.11 -8.58%
EY 11.31 11.99 11.94 11.21 7.88 7.10 9.89 9.38%
DY 1.50 1.76 1.63 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.26 0.28 0.28 0.32 0.17 0.37 -13.08%

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