[MINHO] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -18.16%
YoY- -26.04%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 228,976 206,596 300,412 291,464 312,300 318,912 300,904 -4.44%
PBT 15,988 3,104 22,968 18,120 25,848 41,784 59,488 -19.65%
Tax -5,340 -3,256 -7,008 -6,364 -6,992 -7,684 -8,928 -8.20%
NP 10,648 -152 15,960 11,756 18,856 34,100 50,560 -22.84%
-
NP to SH 9,588 568 12,444 9,872 13,348 29,668 43,940 -22.39%
-
Tax Rate 33.40% 104.90% 30.51% 35.12% 27.05% 18.39% 15.01% -
Total Cost 218,328 206,748 284,452 279,708 293,444 284,812 250,344 -2.25%
-
Net Worth 377,997 371,186 377,997 362,508 707,440 347,084 332,845 2.14%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 377,997 371,186 377,997 362,508 707,440 347,084 332,845 2.14%
NOSH 340,538 340,538 340,538 219,702 219,702 110,536 109,850 20.73%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 4.65% -0.07% 5.31% 4.03% 6.04% 10.69% 16.80% -
ROE 2.54% 0.15% 3.29% 2.72% 1.89% 8.55% 13.20% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 67.24 60.67 88.22 132.66 142.15 288.51 273.92 -20.85%
EPS 2.80 0.16 3.64 4.48 6.08 26.84 40.00 -35.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.09 1.11 1.65 3.22 3.14 3.03 -15.39%
Adjusted Per Share Value based on latest NOSH - 219,702
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 64.57 58.26 84.71 82.19 88.07 89.93 84.85 -4.44%
EPS 2.70 0.16 3.51 2.78 3.76 8.37 12.39 -22.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0659 1.0467 1.0659 1.0223 1.995 0.9788 0.9386 2.14%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.335 0.205 0.29 0.445 0.61 1.15 0.80 -
P/RPS 0.50 0.34 0.33 0.34 0.43 0.40 0.29 9.49%
P/EPS 11.90 122.91 7.94 9.90 10.04 4.28 2.00 34.57%
EY 8.40 0.81 12.60 10.10 9.96 23.34 50.00 -25.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.19 0.26 0.27 0.19 0.37 0.26 2.41%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/05/21 29/06/20 29/05/19 30/05/18 26/05/17 26/05/16 29/05/15 -
Price 0.35 0.24 0.27 0.425 0.56 1.43 1.00 -
P/RPS 0.52 0.40 0.31 0.32 0.39 0.50 0.37 5.83%
P/EPS 12.43 143.89 7.39 9.46 9.22 5.33 2.50 30.61%
EY 8.04 0.69 13.53 10.57 10.85 18.77 40.00 -23.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.22 0.24 0.26 0.17 0.46 0.33 -0.51%

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