[MINHO] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 53.38%
YoY- -66.57%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 212,063 209,226 173,583 177,749 209,210 172,607 158,930 4.91%
PBT 18,406 26,977 8,375 10,514 14,530 2,989 6,462 19.04%
Tax -4,692 -5,942 -3,256 -3,931 -3,902 -2,508 -2,578 10.48%
NP 13,714 21,035 5,119 6,583 10,628 481 3,884 23.37%
-
NP to SH 11,264 16,975 3,809 2,293 6,859 -995 3,177 23.46%
-
Tax Rate 25.49% 22.03% 38.88% 37.39% 26.85% 83.91% 39.89% -
Total Cost 198,349 188,191 168,464 171,166 198,582 172,126 155,046 4.18%
-
Net Worth 349,326 339,499 319,429 301,710 293,486 264,604 205,570 9.23%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 21 - - - - - - -
Div Payout % 0.20% - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 349,326 339,499 319,429 301,710 293,486 264,604 205,570 9.23%
NOSH 219,702 110,227 109,769 109,712 109,919 109,340 109,930 12.22%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 6.47% 10.05% 2.95% 3.70% 5.08% 0.28% 2.44% -
ROE 3.22% 5.00% 1.19% 0.76% 2.34% -0.38% 1.55% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 96.52 189.81 158.13 162.01 190.33 157.86 144.57 -6.50%
EPS 5.13 15.40 3.47 2.09 6.24 -0.91 2.89 10.02%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 3.08 2.91 2.75 2.67 2.42 1.87 -2.66%
Adjusted Per Share Value based on latest NOSH - 109,315
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 59.45 58.65 48.66 49.83 58.65 48.39 44.55 4.92%
EPS 3.16 4.76 1.07 0.64 1.92 -0.28 0.89 23.49%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9793 0.9517 0.8955 0.8458 0.8227 0.7418 0.5763 9.23%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.67 1.21 0.95 0.73 0.60 0.34 0.38 -
P/RPS 0.69 0.64 0.60 0.45 0.32 0.22 0.26 17.64%
P/EPS 13.07 7.86 27.38 34.93 9.62 -37.36 13.15 -0.10%
EY 7.65 12.73 3.65 2.86 10.40 -2.68 7.61 0.08%
DY 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.39 0.33 0.27 0.22 0.14 0.20 13.14%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 27/11/15 27/11/14 28/11/13 29/11/12 29/11/11 29/11/10 -
Price 0.56 1.44 0.90 0.715 0.56 0.55 0.35 -
P/RPS 0.58 0.76 0.57 0.44 0.29 0.35 0.24 15.82%
P/EPS 10.92 9.35 25.94 34.21 8.97 -60.44 12.11 -1.70%
EY 9.16 10.69 3.86 2.92 11.14 -1.65 8.26 1.73%
DY 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.47 0.31 0.26 0.21 0.23 0.19 10.70%

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