[MINHO] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -337.72%
YoY- -190.78%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 248,408 260,008 228,188 222,924 215,876 318,380 368,972 -6.37%
PBT 6,760 10,496 10,064 1,036 8,884 16,280 34,960 -23.93%
Tax -4,352 -2,816 -3,368 -2,800 -5,720 -5,928 -10,236 -13.27%
NP 2,408 7,680 6,696 -1,764 3,164 10,352 24,724 -32.14%
-
NP to SH -148 2,676 3,436 -3,504 3,860 6,820 20,568 -
-
Tax Rate 64.38% 26.83% 33.47% 270.27% 64.39% 36.41% 29.28% -
Total Cost 246,000 252,328 221,492 224,688 212,712 308,028 344,248 -5.44%
-
Net Worth 336,700 286,244 296,006 200,385 200,676 156,199 169,883 12.06%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 336,700 286,244 296,006 200,385 200,676 156,199 169,883 12.06%
NOSH 123,333 109,672 116,081 109,499 109,659 110,000 124,914 -0.21%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 0.97% 2.95% 2.93% -0.79% 1.47% 3.25% 6.70% -
ROE -0.04% 0.93% 1.16% -1.75% 1.92% 4.37% 12.11% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 201.41 237.08 196.58 203.58 196.86 289.44 295.38 -6.17%
EPS -0.12 2.44 2.96 -3.20 3.52 6.20 18.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.73 2.61 2.55 1.83 1.83 1.42 1.36 12.30%
Adjusted Per Share Value based on latest NOSH - 109,499
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 69.64 72.89 63.97 62.49 60.52 89.25 103.43 -6.37%
EPS -0.04 0.75 0.96 -0.98 1.08 1.91 5.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9439 0.8024 0.8298 0.5617 0.5626 0.4379 0.4762 12.06%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.525 0.41 0.51 0.42 0.22 0.52 0.62 -
P/RPS 0.26 0.17 0.26 0.21 0.11 0.18 0.21 3.62%
P/EPS -437.50 16.80 17.23 -13.13 6.25 8.39 3.77 -
EY -0.23 5.95 5.80 -7.62 16.00 11.92 26.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.16 0.20 0.23 0.12 0.37 0.46 -13.69%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/05/13 30/05/12 30/05/11 27/05/10 27/05/09 28/05/08 30/05/07 -
Price 0.56 0.38 0.44 0.31 0.33 0.43 0.68 -
P/RPS 0.28 0.16 0.22 0.15 0.17 0.15 0.23 3.32%
P/EPS -466.67 15.57 14.86 -9.69 9.38 6.94 4.13 -
EY -0.21 6.42 6.73 -10.32 10.67 14.42 24.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.15 0.17 0.17 0.18 0.30 0.50 -13.45%

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