[MINHO] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock

[MINHO] MINHO (M) BHD

Announcement Date

30-Aug-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Jun-2018 [#2]

Profit Trend

QoQ- 175.0%

YoY- 5.65%

Quarter Report

Annoucement BMSB Q2 2018 approved.pdf

Latest QR

Upcoming QR

MINHO's Result

MINHO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Cumulative Result
Revenue	115,441	99,011	136,723	144,200	149,002	149,028	145,071	-3.73%
YoY %	16.59%	-27.58%	-5.19%	-3.22%	-0.02%	2.73%	-	-
Horiz. %	79.58%	68.25%	94.25%	99.40%	102.71%	102.73%	100.00%	-
PBT	5,802	3,940	8,104	11,676	11,456	15,971	18,853	-17.81%
YoY %	47.26%	-51.38%	-30.59%	1.92%	-28.27%	-15.29%	-	-
Horiz. %	30.77%	20.90%	42.99%	61.93%	60.76%	84.71%	100.00%	-
Tax	-2,370	-1,461	-2,851	-3,387	-3,058	-3,492	-3,612	-6.77%
YoY %	-62.22%	48.75%	15.83%	-10.76%	12.43%	3.32%	-	-
Horiz. %	65.61%	40.45%	78.93%	93.77%	84.66%	96.68%	100.00%	-
NP	3,432	2,479	5,253	8,289	8,398	12,479	15,241	-21.98%
YoY %	38.44%	-52.81%	-36.63%	-1.30%	-32.70%	-18.12%	-	-
Horiz. %	22.52%	16.27%	34.47%	54.39%	55.10%	81.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,622	2,442	3,911	6,787	6,424	10,155	12,609	-23.01%
YoY %	7.37%	-37.56%	-42.38%	5.65%	-36.74%	-19.46%	-	-
Horiz. %	20.79%	19.37%	31.02%	53.83%	50.95%	80.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	40.85%	37.08%	35.18%	29.01%	26.69%	21.86%	19.16%	-
YoY %	10.17%	5.40%	21.27%	8.69%	22.10%	14.09%	-	-
Horiz. %	213.20%	193.53%	183.61%	151.41%	139.30%	114.09%	100.00%	-
Total Cost	112,009	96,532	131,470	135,911	140,604	136,549	129,830	-2.42%
YoY %	16.03%	-26.57%	-3.27%	-3.34%	2.97%	5.18%	-	-
Horiz. %	86.27%	74.35%	101.26%	104.68%	108.30%	105.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	377,997	374,591	377,997	366,902	355,917	346,889	333,896	2.08%
YoY %	0.91%	-0.90%	3.02%	3.09%	2.60%	3.89%	-	-
Horiz. %	113.21%	112.19%	113.21%	109.89%	106.60%	103.89%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	377,997	374,591	377,997	366,902	355,917	346,889	333,896	2.08%
YoY %	0.91%	-0.90%	3.02%	3.09%	2.60%	3.89%	-	-
Horiz. %	113.21%	112.19%	113.21%	109.89%	106.60%	103.89%	100.00%	-
NOSH	340,538	340,538	340,538	219,702	219,702	109,428	109,834	20.73%
YoY %	0.00%	0.00%	55.00%	0.00%	100.77%	-0.37%	-	-
Horiz. %	310.05%	310.05%	310.05%	200.03%	200.03%	99.63%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	2.97%	2.50%	3.84%	5.75%	5.64%	8.37%	10.51%	-
YoY %	18.80%	-34.90%	-33.22%	1.95%	-32.62%	-20.36%	-	-
Horiz. %	28.26%	23.79%	36.54%	54.71%	53.66%	79.64%	100.00%	-
ROE	0.69%	0.65%	1.03%	1.85%	1.80%	2.93%	3.78%	-
YoY %	6.15%	-36.89%	-44.32%	2.78%	-38.57%	-22.49%	-	-
Horiz. %	18.25%	17.20%	27.25%	48.94%	47.62%	77.51%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	33.90	29.07	40.15	65.63	67.82	136.19	132.08	-20.26%
YoY %	16.62%	-27.60%	-38.82%	-3.23%	-50.20%	3.11%	-	-
Horiz. %	25.67%	22.01%	30.40%	49.69%	51.35%	103.11%	100.00%	-
EPS	0.77	0.72	1.15	3.09	2.92	9.28	11.42	-36.17%
YoY %	6.94%	-37.39%	-62.78%	5.82%	-68.53%	-18.74%	-	-
Horiz. %	6.74%	6.30%	10.07%	27.06%	25.57%	81.26%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.11	1.10	1.11	1.67	1.62	3.17	3.04	-15.44%
YoY %	0.91%	-0.90%	-33.53%	3.09%	-48.90%	4.28%	-	-
Horiz. %	36.51%	36.18%	36.51%	54.93%	53.29%	104.28%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 219,702
RPS	32.36	27.76	38.33	40.42	41.77	41.78	40.67	-3.73%
YoY %	16.57%	-27.58%	-5.17%	-3.23%	-0.02%	2.73%	-	-
Horiz. %	79.57%	68.26%	94.25%	99.39%	102.70%	102.73%	100.00%	-
EPS	0.74	0.68	1.10	1.90	1.80	2.85	3.53	-22.90%
YoY %	8.82%	-38.18%	-42.11%	5.56%	-36.84%	-19.26%	-	-
Horiz. %	20.96%	19.26%	31.16%	53.82%	50.99%	80.74%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.0596	1.0501	1.0596	1.0285	0.9977	0.9724	0.936	2.08%
YoY %	0.90%	-0.90%	3.02%	3.09%	2.60%	3.89%	-	-
Horiz. %	113.21%	112.19%	113.21%	109.88%	106.59%	103.89%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	0.38	0.25	0.29	0.45	0.55	1.46	1.35	-
P/RPS	1.12	0.86	0.72	0.69	0.81	1.07	1.02	1.56%
YoY %	30.23%	19.44%	4.35%	-14.81%	-24.30%	4.90%	-	-
Horiz. %	109.80%	84.31%	70.59%	67.65%	79.41%	104.90%	100.00%	-
P/EPS	49.35	34.86	25.25	14.57	18.81	15.73	11.76	26.97%
YoY %	41.57%	38.06%	73.30%	-22.54%	19.58%	33.76%	-	-
Horiz. %	419.64%	296.43%	214.71%	123.89%	159.95%	133.76%	100.00%	-
EY	2.03	2.87	3.96	6.86	5.32	6.36	8.50	-21.21%
YoY %	-29.27%	-27.53%	-42.27%	28.95%	-16.35%	-25.18%	-	-
Horiz. %	23.88%	33.76%	46.59%	80.71%	62.59%	74.82%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.34	0.23	0.26	0.27	0.34	0.46	0.44	-4.20%
YoY %	47.83%	-11.54%	-3.70%	-20.59%	-26.09%	4.55%	-	-
Horiz. %	77.27%	52.27%	59.09%	61.36%	77.27%	104.55%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	30/09/21	28/08/20	30/08/19	30/08/18	30/08/17	30/08/16	28/08/15	-
Price	0.315	0.36	0.25	0.50	0.525	0.62	1.14	-
P/RPS	0.93	1.24	0.62	0.76	0.77	0.46	0.86	1.31%
YoY %	-25.00%	100.00%	-18.42%	-1.30%	67.39%	-46.51%	-	-
Horiz. %	108.14%	144.19%	72.09%	88.37%	89.53%	53.49%	100.00%	-
P/EPS	40.91	50.20	21.77	16.19	17.96	6.68	9.93	26.58%
YoY %	-18.51%	130.59%	34.47%	-9.86%	168.86%	-32.73%	-	-
Horiz. %	411.98%	505.54%	219.23%	163.04%	180.87%	67.27%	100.00%	-
EY	2.44	1.99	4.59	6.18	5.57	14.97	10.07	-21.02%
YoY %	22.61%	-56.64%	-25.73%	10.95%	-62.79%	48.66%	-	-
Horiz. %	24.23%	19.76%	45.58%	61.37%	55.31%	148.66%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.28	0.33	0.23	0.30	0.32	0.20	0.38	-4.95%
YoY %	-15.15%	43.48%	-23.33%	-6.25%	60.00%	-47.37%	-	-
Horiz. %	73.68%	86.84%	60.53%	78.95%	84.21%	52.63%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos