[MINHO] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 46.93%
YoY- 43.53%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 280,473 238,600 225,897 271,318 243,537 216,446 206,096 5.26%
PBT 28,225 10,700 20,227 15,005 8,992 4,101 4,389 36.34%
Tax -7,004 -3,480 -449 2,454 2,530 76,173 -2,480 18.88%
NP 21,221 7,220 19,778 17,459 11,522 80,274 1,909 49.36%
-
NP to SH 17,434 5,803 16,681 13,437 9,362 80,274 1,474 50.91%
-
Tax Rate 24.81% 32.52% 2.22% -16.35% -28.14% -1,857.43% 56.50% -
Total Cost 259,252 231,380 206,119 253,859 232,015 136,172 204,187 4.05%
-
Net Worth 339,637 322,022 316,477 299,942 350,057 280,079 202,399 9.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 339,637 322,022 316,477 299,942 350,057 280,079 202,399 9.00%
NOSH 110,271 109,905 109,888 109,869 134,637 109,405 109,999 0.04%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 7.57% 3.03% 8.76% 6.43% 4.73% 37.09% 0.93% -
ROE 5.13% 1.80% 5.27% 4.48% 2.67% 28.66% 0.73% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 254.35 217.10 205.57 246.95 180.88 197.84 187.36 5.22%
EPS 15.81 5.28 15.18 12.23 8.52 -1.01 1.34 50.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.08 2.93 2.88 2.73 2.60 2.56 1.84 8.96%
Adjusted Per Share Value based on latest NOSH - 109,816
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 78.62 66.89 63.33 76.06 68.27 60.68 57.77 5.26%
EPS 4.89 1.63 4.68 3.77 2.62 22.50 0.41 51.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9521 0.9027 0.8872 0.8408 0.9813 0.7851 0.5674 9.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.48 0.81 0.71 0.50 0.45 0.43 0.33 -
P/RPS 0.58 0.37 0.35 0.20 0.25 0.22 0.18 21.52%
P/EPS 9.36 15.34 4.68 4.09 6.47 0.59 24.63 -14.88%
EY 10.68 6.52 21.38 24.46 15.45 170.63 4.06 17.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.28 0.25 0.18 0.17 0.17 0.18 17.75%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 27/02/15 27/02/14 27/02/13 28/02/12 02/03/11 25/02/10 -
Price 1.18 0.775 0.72 0.525 0.45 0.42 0.44 -
P/RPS 0.46 0.36 0.35 0.21 0.25 0.21 0.23 12.24%
P/EPS 7.46 14.68 4.74 4.29 6.47 0.57 32.84 -21.87%
EY 13.40 6.81 21.08 23.30 15.45 174.70 3.05 27.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.26 0.25 0.19 0.17 0.16 0.24 7.95%

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