[MINHO] QoQ TTM Result on 31-Mar-2018 [#1]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -7.2%
YoY- 28.13%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 268,959 273,894 281,721 281,314 286,523 286,204 278,474 -2.28%
PBT 19,402 20,505 21,482 19,330 21,262 18,566 15,307 17.07%
Tax -5,224 -5,669 -6,099 -5,613 -5,770 -3,665 -3,185 38.95%
NP 14,178 14,836 15,383 13,717 15,492 14,901 12,122 10.97%
-
NP to SH 11,845 12,045 12,425 11,193 12,062 11,331 9,085 19.28%
-
Tax Rate 26.93% 27.65% 28.39% 29.04% 27.14% 19.74% 20.81% -
Total Cost 254,781 259,058 266,338 267,597 271,031 271,303 266,352 -2.90%
-
Net Worth 374,591 369,099 366,902 362,508 360,311 360,311 355,917 3.45%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - 1,647 1,647 1,647 1,647 - - -
Div Payout % - 13.68% 13.26% 14.72% 13.66% - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 374,591 369,099 366,902 362,508 360,311 360,311 355,917 3.45%
NOSH 340,538 219,702 219,702 219,702 219,702 219,702 219,702 33.82%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 5.27% 5.42% 5.46% 4.88% 5.41% 5.21% 4.35% -
ROE 3.16% 3.26% 3.39% 3.09% 3.35% 3.14% 2.55% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 78.98 124.67 128.23 128.04 130.41 130.27 126.75 -26.98%
EPS 3.48 5.48 5.66 5.09 5.49 5.16 4.14 -10.90%
DPS 0.00 0.75 0.75 0.75 0.75 0.00 0.00 -
NAPS 1.10 1.68 1.67 1.65 1.64 1.64 1.62 -22.69%
Adjusted Per Share Value based on latest NOSH - 219,702
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 75.40 76.78 78.97 78.86 80.32 80.23 78.06 -2.27%
EPS 3.32 3.38 3.48 3.14 3.38 3.18 2.55 19.17%
DPS 0.00 0.46 0.46 0.46 0.46 0.00 0.00 -
NAPS 1.0501 1.0347 1.0285 1.0162 1.0101 1.0101 0.9977 3.46%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.275 0.61 0.45 0.445 0.48 0.51 0.55 -
P/RPS 0.35 0.49 0.35 0.35 0.37 0.39 0.43 -12.79%
P/EPS 7.91 11.13 7.96 8.73 8.74 9.89 13.30 -29.21%
EY 12.65 8.99 12.57 11.45 11.44 10.11 7.52 41.30%
DY 0.00 1.23 1.67 1.69 1.56 0.00 0.00 -
P/NAPS 0.25 0.36 0.27 0.27 0.29 0.31 0.34 -18.48%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 29/11/18 30/08/18 30/05/18 27/02/18 28/11/17 30/08/17 -
Price 0.285 0.54 0.50 0.425 0.46 0.46 0.525 -
P/RPS 0.36 0.43 0.39 0.33 0.35 0.35 0.41 -8.28%
P/EPS 8.19 9.85 8.84 8.34 8.38 8.92 12.70 -25.29%
EY 12.20 10.15 11.31 11.99 11.94 11.21 7.88 33.72%
DY 0.00 1.39 1.50 1.76 1.63 0.00 0.00 -
P/NAPS 0.26 0.32 0.30 0.26 0.28 0.28 0.32 -12.89%

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