[MINHO] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 53.07%
YoY- 789.35%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 209,226 173,583 177,749 209,210 172,607 158,930 153,297 5.31%
PBT 26,977 8,375 10,514 14,530 2,989 6,462 3,281 42.04%
Tax -5,942 -3,256 -3,931 -3,902 -2,508 -2,578 -1,635 23.98%
NP 21,035 5,119 6,583 10,628 481 3,884 1,646 52.87%
-
NP to SH 16,975 3,809 2,293 6,859 -995 3,177 1,544 49.08%
-
Tax Rate 22.03% 38.88% 37.39% 26.85% 83.91% 39.89% 49.83% -
Total Cost 188,191 168,464 171,166 198,582 172,126 155,046 151,651 3.66%
-
Net Worth 339,499 319,429 301,710 293,486 264,604 205,570 200,391 9.17%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 339,499 319,429 301,710 293,486 264,604 205,570 200,391 9.17%
NOSH 110,227 109,769 109,712 109,919 109,340 109,930 109,503 0.10%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 10.05% 2.95% 3.70% 5.08% 0.28% 2.44% 1.07% -
ROE 5.00% 1.19% 0.76% 2.34% -0.38% 1.55% 0.77% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 189.81 158.13 162.01 190.33 157.86 144.57 139.99 5.20%
EPS 15.40 3.47 2.09 6.24 -0.91 2.89 1.41 48.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.08 2.91 2.75 2.67 2.42 1.87 1.83 9.06%
Adjusted Per Share Value based on latest NOSH - 110,092
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 59.00 48.95 50.12 59.00 48.67 44.82 43.23 5.31%
EPS 4.79 1.07 0.65 1.93 -0.28 0.90 0.44 48.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9574 0.9008 0.8508 0.8276 0.7462 0.5797 0.5651 9.18%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.21 0.95 0.73 0.60 0.34 0.38 0.38 -
P/RPS 0.64 0.60 0.45 0.32 0.22 0.26 0.27 15.46%
P/EPS 7.86 27.38 34.93 9.62 -37.36 13.15 26.95 -18.55%
EY 12.73 3.65 2.86 10.40 -2.68 7.61 3.71 22.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.33 0.27 0.22 0.14 0.20 0.21 10.86%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 27/11/14 28/11/13 29/11/12 29/11/11 29/11/10 30/11/09 -
Price 1.44 0.90 0.715 0.56 0.55 0.35 0.31 -
P/RPS 0.76 0.57 0.44 0.29 0.35 0.24 0.22 22.93%
P/EPS 9.35 25.94 34.21 8.97 -60.44 12.11 21.99 -13.27%
EY 10.69 3.86 2.92 11.14 -1.65 8.26 4.55 15.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.31 0.26 0.21 0.23 0.19 0.17 18.46%

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