[MINHO] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -21.95%
YoY- 43.53%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 239,857 251,632 268,418 271,318 280,140 265,583 251,492 -3.10%
PBT 10,989 10,088 14,071 15,005 20,533 14,294 9,100 13.38%
Tax 2,425 3,166 2,070 2,454 1,136 1,150 2,668 -6.16%
NP 13,414 13,254 16,141 17,459 21,669 15,444 11,768 9.11%
-
NP to SH 8,871 10,451 12,731 13,437 17,216 12,260 9,172 -2.19%
-
Tax Rate -22.07% -31.38% -14.71% -16.35% -5.53% -8.05% -29.32% -
Total Cost 226,443 238,378 252,277 253,859 258,471 250,139 239,724 -3.72%
-
Net Worth 300,616 301,991 336,700 299,798 293,947 290,019 286,244 3.31%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 300,616 301,991 336,700 299,798 293,947 290,019 286,244 3.31%
NOSH 109,315 110,215 123,333 109,816 110,092 109,855 109,672 -0.21%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 5.59% 5.27% 6.01% 6.43% 7.74% 5.82% 4.68% -
ROE 2.95% 3.46% 3.78% 4.48% 5.86% 4.23% 3.20% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 219.42 228.31 217.64 247.07 254.46 241.76 229.31 -2.89%
EPS 8.12 9.48 10.32 12.24 15.64 11.16 8.36 -1.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.75 2.74 2.73 2.73 2.67 2.64 2.61 3.54%
Adjusted Per Share Value based on latest NOSH - 109,816
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 67.24 70.54 75.25 76.06 78.53 74.45 70.50 -3.10%
EPS 2.49 2.93 3.57 3.77 4.83 3.44 2.57 -2.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8427 0.8466 0.9439 0.8404 0.824 0.813 0.8024 3.31%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.73 0.56 0.525 0.50 0.60 0.40 0.41 -
P/RPS 0.33 0.25 0.24 0.20 0.24 0.17 0.18 49.73%
P/EPS 9.00 5.91 5.09 4.09 3.84 3.58 4.90 49.92%
EY 11.12 16.93 19.66 24.47 26.06 27.90 20.40 -33.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.20 0.19 0.18 0.22 0.15 0.16 41.69%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 29/08/13 30/05/13 27/02/13 29/11/12 30/08/12 30/05/12 -
Price 0.715 0.72 0.56 0.525 0.56 0.47 0.38 -
P/RPS 0.33 0.32 0.26 0.21 0.22 0.19 0.17 55.54%
P/EPS 8.81 7.59 5.43 4.29 3.58 4.21 4.54 55.51%
EY 11.35 13.17 18.43 23.31 27.92 23.74 22.01 -35.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.26 0.21 0.19 0.21 0.18 0.15 44.24%

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