[MINHO] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 657.19%
YoY- 57915.79%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 291,464 312,300 318,912 300,904 209,940 248,408 260,008 1.92%
PBT 18,120 25,848 41,784 59,488 4,160 6,760 10,496 9.52%
Tax -6,364 -6,992 -7,684 -8,928 -3,436 -4,352 -2,816 14.54%
NP 11,756 18,856 34,100 50,560 724 2,408 7,680 7.35%
-
NP to SH 9,872 13,348 29,668 43,940 -76 -148 2,676 24.29%
-
Tax Rate 35.12% 27.05% 18.39% 15.01% 82.60% 64.38% 26.83% -
Total Cost 279,708 293,444 284,812 250,344 209,216 246,000 252,328 1.73%
-
Net Worth 362,508 707,440 347,084 332,845 273,600 336,700 286,244 4.01%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 362,508 707,440 347,084 332,845 273,600 336,700 286,244 4.01%
NOSH 219,702 219,702 110,536 109,850 95,000 123,333 109,672 12.27%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 4.03% 6.04% 10.69% 16.80% 0.34% 0.97% 2.95% -
ROE 2.72% 1.89% 8.55% 13.20% -0.03% -0.04% 0.93% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 132.66 142.15 288.51 273.92 220.99 201.41 237.08 -9.21%
EPS 4.48 6.08 26.84 40.00 -0.08 -0.12 2.44 10.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 3.22 3.14 3.03 2.88 2.73 2.61 -7.35%
Adjusted Per Share Value based on latest NOSH - 109,850
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 81.71 87.55 89.40 84.35 58.85 69.64 72.89 1.92%
EPS 2.77 3.74 8.32 12.32 -0.02 -0.04 0.75 24.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0162 1.9832 0.973 0.9331 0.767 0.9439 0.8024 4.01%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.445 0.61 1.15 0.80 1.04 0.525 0.41 -
P/RPS 0.34 0.43 0.40 0.29 0.47 0.26 0.17 12.24%
P/EPS 9.90 10.04 4.28 2.00 -1,300.00 -437.50 16.80 -8.43%
EY 10.10 9.96 23.34 50.00 -0.08 -0.23 5.95 9.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.19 0.37 0.26 0.36 0.19 0.16 9.10%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/05/18 26/05/17 26/05/16 29/05/15 29/05/14 30/05/13 30/05/12 -
Price 0.425 0.56 1.43 1.00 1.10 0.56 0.38 -
P/RPS 0.32 0.39 0.50 0.37 0.50 0.28 0.16 12.24%
P/EPS 9.46 9.22 5.33 2.50 -1,375.00 -466.67 15.57 -7.96%
EY 10.57 10.85 18.77 40.00 -0.07 -0.21 6.42 8.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.17 0.46 0.33 0.38 0.21 0.15 9.59%

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