[MINHO] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 189.63%
YoY- 0.65%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 280,473 274,243 265,466 261,341 238,600 221,731 226,785 15.17%
PBT 28,225 29,302 23,512 24,532 10,700 18,088 21,354 20.37%
Tax -7,004 -6,166 -4,957 -4,853 -3,480 946 222 -
NP 21,221 23,136 18,555 19,679 7,220 19,034 21,576 -1.09%
-
NP to SH 17,434 18,969 15,398 16,807 5,803 18,197 18,200 -2.81%
-
Tax Rate 24.81% 21.04% 21.08% 19.78% 32.52% -5.23% -1.04% -
Total Cost 259,252 251,107 246,911 241,662 231,380 202,697 205,209 16.81%
-
Net Worth 336,600 339,577 333,578 332,845 321,012 321,312 318,684 3.70%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 336,600 339,577 333,578 332,845 321,012 321,312 318,684 3.70%
NOSH 109,285 110,252 109,729 109,850 109,560 110,416 109,891 -0.36%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 7.57% 8.44% 6.99% 7.53% 3.03% 8.58% 9.51% -
ROE 5.18% 5.59% 4.62% 5.05% 1.81% 5.66% 5.71% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 256.64 248.74 241.93 237.91 217.78 200.81 206.37 15.59%
EPS 15.95 17.21 14.03 15.30 5.30 16.48 16.56 -2.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.08 3.08 3.04 3.03 2.93 2.91 2.90 4.08%
Adjusted Per Share Value based on latest NOSH - 109,850
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 78.62 76.88 74.42 73.26 66.89 62.16 63.57 15.17%
EPS 4.89 5.32 4.32 4.71 1.63 5.10 5.10 -2.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9436 0.9519 0.9351 0.9331 0.8999 0.9007 0.8934 3.70%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.48 1.21 1.35 0.80 0.81 0.95 1.07 -
P/RPS 0.58 0.49 0.56 0.34 0.37 0.47 0.52 7.53%
P/EPS 9.28 7.03 9.62 5.23 15.29 5.76 6.46 27.23%
EY 10.78 14.22 10.39 19.12 6.54 17.35 15.48 -21.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.39 0.44 0.26 0.28 0.33 0.37 18.89%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 27/11/15 28/08/15 29/05/15 27/02/15 27/11/14 28/08/14 -
Price 1.18 1.44 1.14 1.00 0.775 0.90 1.03 -
P/RPS 0.46 0.58 0.47 0.42 0.36 0.45 0.50 -5.39%
P/EPS 7.40 8.37 8.12 6.54 14.63 5.46 6.22 12.24%
EY 13.52 11.95 12.31 15.30 6.83 18.31 16.08 -10.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.47 0.38 0.33 0.26 0.31 0.36 3.66%

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