[MINHO] YoY Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -4.11%
YoY- -0.17%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 193,312 210,404 266,685 276,184 293,022 282,750 278,968 -5.92%
PBT 6,845 9,298 14,485 21,858 22,868 24,541 35,969 -24.13%
Tax -3,196 -2,657 -4,805 -6,182 -6,317 -6,256 -7,922 -14.02%
NP 3,649 6,641 9,680 15,676 16,550 18,285 28,046 -28.79%
-
NP to SH 2,594 5,488 7,505 13,016 13,038 15,018 22,633 -30.28%
-
Tax Rate 46.69% 28.58% 33.17% 28.28% 27.62% 25.49% 22.02% -
Total Cost 189,662 203,762 257,005 260,508 276,472 264,465 250,921 -4.55%
-
Net Worth 399,531 374,591 377,997 369,099 360,311 349,326 339,499 2.74%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - 29 - -
Div Payout % - - - - - 0.20% - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 399,531 374,591 377,997 369,099 360,311 349,326 339,499 2.74%
NOSH 356,724 340,538 340,538 219,702 219,702 219,702 110,227 21.59%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 1.89% 3.16% 3.63% 5.68% 5.65% 6.47% 10.05% -
ROE 0.65% 1.47% 1.99% 3.53% 3.62% 4.30% 6.67% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 54.19 61.79 78.31 125.71 133.37 128.70 253.08 -22.63%
EPS 0.73 1.61 2.20 5.92 5.93 6.84 20.53 -42.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.00 -
NAPS 1.12 1.10 1.11 1.68 1.64 1.59 3.08 -15.50%
Adjusted Per Share Value based on latest NOSH - 219,702
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 54.51 59.33 75.20 77.88 82.63 79.73 78.67 -5.92%
EPS 0.73 1.55 2.12 3.67 3.68 4.24 6.38 -30.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.00 -
NAPS 1.1267 1.0563 1.0659 1.0408 1.0161 0.9851 0.9574 2.74%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.315 0.295 0.265 0.61 0.51 0.67 1.21 -
P/RPS 0.58 0.48 0.34 0.49 0.38 0.52 0.48 3.20%
P/EPS 43.31 18.31 12.02 10.30 8.59 9.80 5.89 39.40%
EY 2.31 5.46 8.32 9.71 11.64 10.20 16.97 -28.25%
DY 0.00 0.00 0.00 0.00 0.00 0.02 0.00 -
P/NAPS 0.28 0.27 0.24 0.36 0.31 0.42 0.39 -5.36%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/11/21 30/11/20 29/11/19 29/11/18 28/11/17 29/11/16 27/11/15 -
Price 0.295 0.325 0.26 0.54 0.46 0.56 1.44 -
P/RPS 0.54 0.53 0.33 0.43 0.34 0.44 0.57 -0.89%
P/EPS 40.56 20.17 11.80 9.11 7.75 8.19 7.01 33.95%
EY 2.47 4.96 8.48 10.97 12.90 12.21 14.26 -25.31%
DY 0.00 0.00 0.00 0.00 0.00 0.02 0.00 -
P/NAPS 0.26 0.30 0.23 0.32 0.28 0.35 0.47 -9.38%

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