[MINHO] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -83.78%
YoY- 32.07%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 274,006 229,914 216,050 194,898 277,782 347,732 363,564 -4.59%
PBT 19,662 9,058 6,608 3,592 6,616 33,518 13,304 6.72%
Tax -5,596 -2,836 -2,902 0 -3,378 -10,664 -5,640 -0.13%
NP 14,066 6,222 3,706 3,592 3,238 22,854 7,664 10.64%
-
NP to SH 8,962 3,166 2,878 626 474 20,138 3,416 17.42%
-
Tax Rate 28.46% 31.31% 43.92% 0.00% 51.06% 31.82% 42.39% -
Total Cost 259,940 223,692 212,344 191,306 274,544 324,878 355,900 -5.09%
-
Net Worth 289,947 283,620 204,189 203,450 150,818 154,823 146,557 12.03%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 289,947 283,620 204,189 203,450 150,818 154,823 146,557 12.03%
NOSH 109,828 109,930 109,779 111,785 107,727 109,803 110,193 -0.05%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 5.13% 2.71% 1.72% 1.84% 1.17% 6.57% 2.11% -
ROE 3.09% 1.12% 1.41% 0.31% 0.31% 13.01% 2.33% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 249.49 209.14 196.80 174.35 257.86 316.69 329.93 -4.54%
EPS 8.16 2.88 2.62 0.56 0.44 18.34 3.10 17.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.64 2.58 1.86 1.82 1.40 1.41 1.33 12.09%
Adjusted Per Share Value based on latest NOSH - 110,508
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 76.81 64.45 60.56 54.64 77.87 97.48 101.92 -4.60%
EPS 2.51 0.89 0.81 0.18 0.13 5.65 0.96 17.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8128 0.7951 0.5724 0.5703 0.4228 0.434 0.4108 12.03%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.40 0.43 0.38 0.35 0.43 0.91 0.33 -
P/RPS 0.16 0.21 0.19 0.20 0.17 0.29 0.10 8.14%
P/EPS 4.90 14.93 14.49 62.50 97.73 4.96 10.65 -12.12%
EY 20.40 6.70 6.90 1.60 1.02 20.15 9.39 13.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.17 0.20 0.19 0.31 0.65 0.25 -8.15%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 26/08/11 30/08/10 28/08/09 26/08/08 28/08/07 29/08/06 -
Price 0.47 0.405 0.35 0.36 0.45 0.78 0.37 -
P/RPS 0.19 0.19 0.18 0.21 0.17 0.25 0.11 9.52%
P/EPS 5.76 14.06 13.35 64.29 102.27 4.25 11.94 -11.43%
EY 17.36 7.11 7.49 1.56 0.98 23.51 8.38 12.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.16 0.19 0.20 0.32 0.55 0.28 -7.09%

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