[MINHO] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -5.25%
YoY- 38.8%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 225,897 239,857 251,632 268,418 271,318 280,140 265,583 -10.20%
PBT 20,227 10,989 10,088 14,071 15,005 20,533 14,294 25.96%
Tax 271 2,425 3,166 2,070 2,454 1,136 1,150 -61.74%
NP 20,498 13,414 13,254 16,141 17,459 21,669 15,444 20.71%
-
NP to SH 16,681 8,871 10,451 12,731 13,437 17,216 12,260 22.71%
-
Tax Rate -1.34% -22.07% -31.38% -14.71% -16.35% -5.53% -8.05% -
Total Cost 205,399 226,443 238,378 252,277 253,859 258,471 250,139 -12.27%
-
Net Worth 316,316 300,616 301,991 336,700 299,798 293,947 290,019 5.94%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 316,316 300,616 301,991 336,700 299,798 293,947 290,019 5.94%
NOSH 109,832 109,315 110,215 123,333 109,816 110,092 109,855 -0.01%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 9.07% 5.59% 5.27% 6.01% 6.43% 7.74% 5.82% -
ROE 5.27% 2.95% 3.46% 3.78% 4.48% 5.86% 4.23% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 205.67 219.42 228.31 217.64 247.07 254.46 241.76 -10.19%
EPS 15.19 8.12 9.48 10.32 12.24 15.64 11.16 22.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.88 2.75 2.74 2.73 2.73 2.67 2.64 5.95%
Adjusted Per Share Value based on latest NOSH - 123,333
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 63.33 67.24 70.54 75.25 76.06 78.53 74.45 -10.19%
EPS 4.68 2.49 2.93 3.57 3.77 4.83 3.44 22.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8867 0.8427 0.8466 0.9439 0.8404 0.824 0.813 5.93%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.71 0.73 0.56 0.525 0.50 0.60 0.40 -
P/RPS 0.35 0.33 0.25 0.24 0.20 0.24 0.17 61.62%
P/EPS 4.67 9.00 5.91 5.09 4.09 3.84 3.58 19.32%
EY 21.39 11.12 16.93 19.66 24.47 26.06 27.90 -16.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.27 0.20 0.19 0.18 0.22 0.15 40.44%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 28/11/13 29/08/13 30/05/13 27/02/13 29/11/12 30/08/12 -
Price 0.72 0.715 0.72 0.56 0.525 0.56 0.47 -
P/RPS 0.35 0.33 0.32 0.26 0.21 0.22 0.19 50.10%
P/EPS 4.74 8.81 7.59 5.43 4.29 3.58 4.21 8.20%
EY 21.09 11.35 13.17 18.43 23.31 27.92 23.74 -7.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.26 0.26 0.21 0.19 0.21 0.18 24.40%

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