[MINHO] QoQ TTM Result on 31-Mar-2019 [#1]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
29-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 5.43%
YoY- 11.57%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 258,153 261,835 261,482 271,196 268,959 273,894 281,721 -5.64%
PBT 7,921 13,872 15,830 20,614 19,402 20,505 21,482 -48.48%
Tax -4,155 -4,191 -4,688 -5,385 -5,224 -5,669 -6,099 -22.52%
NP 3,766 9,681 11,142 15,229 14,178 14,836 15,383 -60.76%
-
NP to SH 2,568 7,712 8,969 12,488 11,845 12,045 12,425 -64.94%
-
Tax Rate 52.46% 30.21% 29.61% 26.12% 26.93% 27.65% 28.39% -
Total Cost 254,387 252,154 250,340 255,967 254,781 259,058 266,338 -3.00%
-
Net Worth 371,186 377,997 377,997 377,997 374,591 369,099 366,902 0.77%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - 1,647 1,647 -
Div Payout % - - - - - 13.68% 13.26% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 371,186 377,997 377,997 377,997 374,591 369,099 366,902 0.77%
NOSH 340,538 340,538 340,538 340,538 340,538 219,702 219,702 33.82%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 1.46% 3.70% 4.26% 5.62% 5.27% 5.42% 5.46% -
ROE 0.69% 2.04% 2.37% 3.30% 3.16% 3.26% 3.39% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 75.81 76.89 76.78 79.64 78.98 124.67 128.23 -29.49%
EPS 0.75 2.26 2.63 3.67 3.48 5.48 5.66 -73.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.75 0.75 -
NAPS 1.09 1.11 1.11 1.11 1.10 1.68 1.67 -24.69%
Adjusted Per Share Value based on latest NOSH - 340,538
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 72.37 73.40 73.30 76.02 75.40 76.78 78.97 -5.63%
EPS 0.72 2.16 2.51 3.50 3.32 3.38 3.48 -64.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.46 0.46 -
NAPS 1.0405 1.0596 1.0596 1.0596 1.0501 1.0347 1.0285 0.77%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.33 0.265 0.29 0.29 0.275 0.61 0.45 -
P/RPS 0.44 0.34 0.38 0.36 0.35 0.49 0.35 16.43%
P/EPS 43.76 11.70 11.01 7.91 7.91 11.13 7.96 210.52%
EY 2.29 8.55 9.08 12.65 12.65 8.99 12.57 -67.76%
DY 0.00 0.00 0.00 0.00 0.00 1.23 1.67 -
P/NAPS 0.30 0.24 0.26 0.26 0.25 0.36 0.27 7.25%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 29/11/19 30/08/19 29/05/19 28/02/19 29/11/18 30/08/18 -
Price 0.26 0.26 0.25 0.27 0.285 0.54 0.50 -
P/RPS 0.34 0.34 0.33 0.34 0.36 0.43 0.39 -8.71%
P/EPS 34.48 11.48 9.49 7.36 8.19 9.85 8.84 147.17%
EY 2.90 8.71 10.54 13.58 12.20 10.15 11.31 -59.53%
DY 0.00 0.00 0.00 0.00 0.00 1.39 1.50 -
P/NAPS 0.24 0.23 0.23 0.24 0.26 0.32 0.30 -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