[MINHO] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -101.1%
YoY- -105.53%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 318,912 300,904 209,940 248,408 260,008 228,188 222,924 6.14%
PBT 41,784 59,488 4,160 6,760 10,496 10,064 1,036 85.08%
Tax -7,684 -8,928 -3,436 -4,352 -2,816 -3,368 -2,800 18.30%
NP 34,100 50,560 724 2,408 7,680 6,696 -1,764 -
-
NP to SH 29,668 43,940 -76 -148 2,676 3,436 -3,504 -
-
Tax Rate 18.39% 15.01% 82.60% 64.38% 26.83% 33.47% 270.27% -
Total Cost 284,812 250,344 209,216 246,000 252,328 221,492 224,688 4.02%
-
Net Worth 347,084 332,845 273,600 336,700 286,244 296,006 200,385 9.57%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 347,084 332,845 273,600 336,700 286,244 296,006 200,385 9.57%
NOSH 110,536 109,850 95,000 123,333 109,672 116,081 109,499 0.15%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 10.69% 16.80% 0.34% 0.97% 2.95% 2.93% -0.79% -
ROE 8.55% 13.20% -0.03% -0.04% 0.93% 1.16% -1.75% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 288.51 273.92 220.99 201.41 237.08 196.58 203.58 5.97%
EPS 26.84 40.00 -0.08 -0.12 2.44 2.96 -3.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.14 3.03 2.88 2.73 2.61 2.55 1.83 9.40%
Adjusted Per Share Value based on latest NOSH - 123,333
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 89.40 84.35 58.85 69.64 72.89 63.97 62.49 6.14%
EPS 8.32 12.32 -0.02 -0.04 0.75 0.96 -0.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.973 0.9331 0.767 0.9439 0.8024 0.8298 0.5617 9.58%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.15 0.80 1.04 0.525 0.41 0.51 0.42 -
P/RPS 0.40 0.29 0.47 0.26 0.17 0.26 0.21 11.32%
P/EPS 4.28 2.00 -1,300.00 -437.50 16.80 17.23 -13.13 -
EY 23.34 50.00 -0.08 -0.23 5.95 5.80 -7.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.26 0.36 0.19 0.16 0.20 0.23 8.23%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 29/05/15 29/05/14 30/05/13 30/05/12 30/05/11 27/05/10 -
Price 1.43 1.00 1.10 0.56 0.38 0.44 0.31 -
P/RPS 0.50 0.37 0.50 0.28 0.16 0.22 0.15 22.19%
P/EPS 5.33 2.50 -1,375.00 -466.67 15.57 14.86 -9.69 -
EY 18.77 40.00 -0.07 -0.21 6.42 6.73 -10.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.33 0.38 0.21 0.15 0.17 0.17 18.02%

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