[MINHO] YoY Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 23.35%
YoY- -5.88%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 201,833 258,153 268,959 286,523 278,500 280,473 238,600 -2.74%
PBT 5,299 7,921 19,402 21,262 19,821 28,225 10,700 -11.04%
Tax -1,164 -4,155 -5,224 -5,770 -3,619 -7,004 -3,480 -16.67%
NP 4,135 3,766 14,178 15,492 16,202 21,221 7,220 -8.86%
-
NP to SH 3,109 2,568 11,845 12,062 12,816 17,434 5,803 -9.87%
-
Tax Rate 21.97% 52.46% 26.93% 27.14% 18.26% 24.81% 32.52% -
Total Cost 197,698 254,387 254,781 271,031 262,298 259,252 231,380 -2.58%
-
Net Worth 374,591 371,186 374,591 360,311 349,527 339,637 322,022 2.54%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - 1,647 - - - -
Div Payout % - - - 13.66% - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 374,591 371,186 374,591 360,311 349,527 339,637 322,022 2.54%
NOSH 340,538 340,538 340,538 219,702 219,702 110,271 109,905 20.72%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 2.05% 1.46% 5.27% 5.41% 5.82% 7.57% 3.03% -
ROE 0.83% 0.69% 3.16% 3.35% 3.67% 5.13% 1.80% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 59.27 75.81 78.98 130.41 126.69 254.35 217.10 -19.44%
EPS 0.91 0.75 3.48 5.49 5.83 15.81 5.28 -25.38%
DPS 0.00 0.00 0.00 0.75 0.00 0.00 0.00 -
NAPS 1.10 1.09 1.10 1.64 1.59 3.08 2.93 -15.05%
Adjusted Per Share Value based on latest NOSH - 219,702
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 56.58 72.37 75.40 80.32 78.07 78.62 66.89 -2.74%
EPS 0.87 0.72 3.32 3.38 3.59 4.89 1.63 -9.92%
DPS 0.00 0.00 0.00 0.46 0.00 0.00 0.00 -
NAPS 1.0501 1.0405 1.0501 1.0101 0.9798 0.9521 0.9027 2.55%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.35 0.33 0.275 0.48 0.55 1.48 0.81 -
P/RPS 0.59 0.44 0.35 0.37 0.43 0.58 0.37 8.07%
P/EPS 38.34 43.76 7.91 8.74 9.43 9.36 15.34 16.47%
EY 2.61 2.29 12.65 11.44 10.60 10.68 6.52 -14.13%
DY 0.00 0.00 0.00 1.56 0.00 0.00 0.00 -
P/NAPS 0.32 0.30 0.25 0.29 0.35 0.48 0.28 2.24%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 19/03/21 28/02/20 28/02/19 27/02/18 27/02/17 26/02/16 27/02/15 -
Price 0.345 0.255 0.295 0.46 0.59 1.18 0.775 -
P/RPS 0.58 0.34 0.37 0.35 0.47 0.46 0.36 8.26%
P/EPS 37.79 33.82 8.48 8.38 10.12 7.46 14.68 17.05%
EY 2.65 2.96 11.79 11.94 9.88 13.40 6.81 -14.54%
DY 0.00 0.00 0.00 1.63 0.00 0.00 0.00 -
P/NAPS 0.31 0.23 0.27 0.28 0.37 0.38 0.26 2.97%

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