[MINHO] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -124.81%
YoY- -103.01%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 216,446 211,729 216,672 207,858 206,096 212,783 227,046 -3.12%
PBT 4,101 7,562 5,890 2,420 4,382 1,922 5,333 -16.02%
Tax 76,173 -3,416 -2,315 -1,564 -2,294 10,825 9,312 304.42%
NP 80,274 4,146 3,575 856 2,088 12,747 14,645 209.91%
-
NP to SH 79,003 3,107 2,655 -366 1,475 12,149 12,994 232.02%
-
Tax Rate -1,857.43% 45.17% 39.30% 64.63% 52.35% -563.22% -174.61% -
Total Cost 136,172 207,583 213,097 207,002 204,008 200,036 212,401 -25.58%
-
Net Worth 281,074 205,822 203,997 200,385 213,500 201,300 201,125 24.92%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 281,074 205,822 203,997 200,385 213,500 201,300 201,125 24.92%
NOSH 109,794 110,065 109,675 109,499 116,666 109,999 110,508 -0.43%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 37.09% 1.96% 1.65% 0.41% 1.01% 5.99% 6.45% -
ROE 28.11% 1.51% 1.30% -0.18% 0.69% 6.04% 6.46% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 197.14 192.37 197.56 189.82 176.65 193.44 205.46 -2.71%
EPS 71.96 2.82 2.42 -0.33 1.26 11.04 11.76 233.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.56 1.87 1.86 1.83 1.83 1.83 1.82 25.46%
Adjusted Per Share Value based on latest NOSH - 109,499
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 60.68 59.35 60.74 58.27 57.77 59.65 63.65 -3.12%
EPS 22.15 0.87 0.74 -0.10 0.41 3.41 3.64 232.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7879 0.577 0.5719 0.5617 0.5985 0.5643 0.5638 24.92%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.43 0.38 0.38 0.42 0.33 0.38 0.35 -
P/RPS 0.22 0.20 0.19 0.22 0.19 0.20 0.17 18.69%
P/EPS 0.60 13.46 15.70 -125.66 26.10 3.44 2.98 -65.54%
EY 167.34 7.43 6.37 -0.80 3.83 29.06 33.60 190.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.20 0.20 0.23 0.18 0.21 0.19 -7.12%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 02/03/11 29/11/10 30/08/10 27/05/10 25/02/10 30/11/09 28/08/09 -
Price 0.42 0.35 0.35 0.31 0.44 0.31 0.36 -
P/RPS 0.21 0.18 0.18 0.16 0.25 0.16 0.18 10.79%
P/EPS 0.58 12.40 14.46 -92.75 34.80 2.81 3.06 -66.90%
EY 171.32 8.07 6.92 -1.08 2.87 35.63 32.66 200.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.19 0.19 0.17 0.24 0.17 0.20 -13.78%

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