[MINHO] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 4240.54%
YoY- -59.81%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 69,300 69,845 65,720 55,215 72,001 57,910 52,294 4.80%
PBT 5,525 3,981 5,001 3,224 7,207 2,013 3,045 10.42%
Tax -1,571 -1,380 -1,276 -998 -2,094 -576 -751 13.07%
NP 3,954 2,601 3,725 2,226 5,113 1,437 2,294 9.48%
-
NP to SH 2,738 1,624 3,033 1,532 3,812 724 2,369 2.43%
-
Tax Rate 28.43% 34.66% 25.51% 30.96% 29.06% 28.61% 24.66% -
Total Cost 65,346 67,244 61,995 52,989 66,888 56,473 50,000 4.55%
-
Net Worth 347,178 333,578 318,684 301,991 290,019 283,018 203,997 9.25%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 347,178 333,578 318,684 301,991 290,019 283,018 203,997 9.25%
NOSH 109,520 109,729 109,891 110,215 109,855 109,696 109,675 -0.02%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 5.71% 3.72% 5.67% 4.03% 7.10% 2.48% 4.39% -
ROE 0.79% 0.49% 0.95% 0.51% 1.31% 0.26% 1.16% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 63.28 63.65 59.80 50.10 65.54 52.79 47.68 4.82%
EPS 2.50 1.47 2.76 1.39 3.47 0.66 2.16 2.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.17 3.04 2.90 2.74 2.64 2.58 1.86 9.28%
Adjusted Per Share Value based on latest NOSH - 110,215
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 19.43 19.58 18.42 15.48 20.18 16.23 14.66 4.80%
EPS 0.77 0.46 0.85 0.43 1.07 0.20 0.66 2.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9732 0.9351 0.8934 0.8466 0.813 0.7934 0.5719 9.25%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.46 1.35 1.07 0.56 0.40 0.43 0.38 -
P/RPS 2.31 2.12 1.79 1.12 0.61 0.81 0.80 19.31%
P/EPS 58.40 91.22 38.77 40.29 11.53 65.15 17.59 22.11%
EY 1.71 1.10 2.58 2.48 8.68 1.53 5.68 -18.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.44 0.37 0.20 0.15 0.17 0.20 14.87%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 28/08/15 28/08/14 29/08/13 30/08/12 26/08/11 30/08/10 -
Price 0.62 1.14 1.03 0.72 0.47 0.405 0.35 -
P/RPS 0.98 1.79 1.72 1.44 0.72 0.77 0.73 5.02%
P/EPS 24.80 77.03 37.32 51.80 13.54 61.36 16.20 7.34%
EY 4.03 1.30 2.68 1.93 7.38 1.63 6.17 -6.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.38 0.36 0.26 0.18 0.16 0.19 0.85%

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