[MINHO] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 6.45%
YoY- -5.88%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 273,894 281,721 281,314 286,523 286,204 278,474 276,847 -0.71%
PBT 20,505 21,482 19,330 21,262 18,566 15,307 15,838 18.76%
Tax -5,669 -6,099 -5,613 -5,770 -3,665 -3,185 -3,446 39.31%
NP 14,836 15,383 13,717 15,492 14,901 12,122 12,392 12.73%
-
NP to SH 12,045 12,425 11,193 12,062 11,331 9,085 8,736 23.85%
-
Tax Rate 27.65% 28.39% 29.04% 27.14% 19.74% 20.81% 21.76% -
Total Cost 259,058 266,338 267,597 271,031 271,303 266,352 264,455 -1.36%
-
Net Worth 369,099 366,902 362,508 360,311 360,311 355,917 707,440 -35.16%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 1,647 1,647 1,647 1,647 - - - -
Div Payout % 13.68% 13.26% 14.72% 13.66% - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 369,099 366,902 362,508 360,311 360,311 355,917 707,440 -35.16%
NOSH 219,702 219,702 219,702 219,702 219,702 219,702 219,702 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 5.42% 5.46% 4.88% 5.41% 5.21% 4.35% 4.48% -
ROE 3.26% 3.39% 3.09% 3.35% 3.14% 2.55% 1.23% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 124.67 128.23 128.04 130.41 130.27 126.75 126.01 -0.70%
EPS 5.48 5.66 5.09 5.49 5.16 4.14 3.98 23.74%
DPS 0.75 0.75 0.75 0.75 0.00 0.00 0.00 -
NAPS 1.68 1.67 1.65 1.64 1.64 1.62 3.22 -35.16%
Adjusted Per Share Value based on latest NOSH - 219,702
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 77.24 79.44 79.33 80.80 80.71 78.53 78.07 -0.70%
EPS 3.40 3.50 3.16 3.40 3.20 2.56 2.46 24.05%
DPS 0.46 0.46 0.46 0.46 0.00 0.00 0.00 -
NAPS 1.0408 1.0346 1.0223 1.0161 1.0161 1.0037 1.995 -35.16%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.61 0.45 0.445 0.48 0.51 0.55 0.61 -
P/RPS 0.49 0.35 0.35 0.37 0.39 0.43 0.48 1.38%
P/EPS 11.13 7.96 8.73 8.74 9.89 13.30 15.34 -19.23%
EY 8.99 12.57 11.45 11.44 10.11 7.52 6.52 23.85%
DY 1.23 1.67 1.69 1.56 0.00 0.00 0.00 -
P/NAPS 0.36 0.27 0.27 0.29 0.31 0.34 0.19 53.06%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 30/08/18 30/05/18 27/02/18 28/11/17 30/08/17 26/05/17 -
Price 0.54 0.50 0.425 0.46 0.46 0.525 0.56 -
P/RPS 0.43 0.39 0.33 0.35 0.35 0.41 0.44 -1.51%
P/EPS 9.85 8.84 8.34 8.38 8.92 12.70 14.08 -21.17%
EY 10.15 11.31 11.99 11.94 11.21 7.88 7.10 26.87%
DY 1.39 1.50 1.76 1.63 0.00 0.00 0.00 -
P/NAPS 0.32 0.30 0.26 0.28 0.28 0.32 0.17 52.39%

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