[MINHO] YoY Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 26.38%
YoY- 66.11%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 219,767 212,063 209,226 173,583 177,749 209,210 172,607 4.10%
PBT 17,151 18,406 26,977 8,375 10,514 14,530 2,989 33.76%
Tax -4,738 -4,692 -5,942 -3,256 -3,931 -3,902 -2,508 11.17%
NP 12,413 13,714 21,035 5,119 6,583 10,628 481 71.82%
-
NP to SH 9,779 11,264 16,975 3,809 2,293 6,859 -995 -
-
Tax Rate 27.63% 25.49% 22.03% 38.88% 37.39% 26.85% 83.91% -
Total Cost 207,354 198,349 188,191 168,464 171,166 198,582 172,126 3.14%
-
Net Worth 360,311 349,326 339,499 319,429 301,710 293,486 264,604 5.27%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - 21 - - - - - -
Div Payout % - 0.20% - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 360,311 349,326 339,499 319,429 301,710 293,486 264,604 5.27%
NOSH 219,702 219,702 110,227 109,769 109,712 109,919 109,340 12.32%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 5.65% 6.47% 10.05% 2.95% 3.70% 5.08% 0.28% -
ROE 2.71% 3.22% 5.00% 1.19% 0.76% 2.34% -0.38% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 100.03 96.52 189.81 158.13 162.01 190.33 157.86 -7.31%
EPS 4.45 5.13 15.40 3.47 2.09 6.24 -0.91 -
DPS 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.59 3.08 2.91 2.75 2.67 2.42 -6.27%
Adjusted Per Share Value based on latest NOSH - 110,416
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 61.97 59.80 59.00 48.95 50.12 59.00 48.67 4.10%
EPS 2.76 3.18 4.79 1.07 0.65 1.93 -0.28 -
DPS 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0161 0.9851 0.9574 0.9008 0.8508 0.8276 0.7462 5.27%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.51 0.67 1.21 0.95 0.73 0.60 0.34 -
P/RPS 0.51 0.69 0.64 0.60 0.45 0.32 0.22 15.02%
P/EPS 11.46 13.07 7.86 27.38 34.93 9.62 -37.36 -
EY 8.73 7.65 12.73 3.65 2.86 10.40 -2.68 -
DY 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.42 0.39 0.33 0.27 0.22 0.14 14.15%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 28/11/17 29/11/16 27/11/15 27/11/14 28/11/13 29/11/12 29/11/11 -
Price 0.46 0.56 1.44 0.90 0.715 0.56 0.55 -
P/RPS 0.46 0.58 0.76 0.57 0.44 0.29 0.35 4.65%
P/EPS 10.33 10.92 9.35 25.94 34.21 8.97 -60.44 -
EY 9.68 9.16 10.69 3.86 2.92 11.14 -1.65 -
DY 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.35 0.47 0.31 0.26 0.21 0.23 3.32%

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