[MINHO] YoY 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- -73.79%
YoY- -0.38%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 70,765 63,035 64,155 55,378 60,432 72,207 57,650 3.47%
PBT 5,695 2,436 8,124 2,334 5,600 4,699 -1,540 -
Tax -1,680 -1,200 -2,330 -1,121 -1,845 -1,104 -1,090 7.46%
NP 4,015 1,236 5,794 1,213 3,755 3,595 -2,630 -
-
NP to SH 3,355 1,109 4,366 795 798 2,378 -2,578 -
-
Tax Rate 29.50% 49.26% 28.68% 48.03% 32.95% 23.49% - -
Total Cost 66,750 61,799 58,361 54,165 56,677 68,612 60,280 1.71%
-
Net Worth 360,311 349,326 339,577 321,312 300,616 293,947 265,479 5.21%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 360,311 349,326 339,577 321,312 300,616 293,947 265,479 5.21%
NOSH 219,702 219,702 110,252 110,416 109,315 110,092 109,702 12.25%
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 5.67% 1.96% 9.03% 2.19% 6.21% 4.98% -4.56% -
ROE 0.93% 0.32% 1.29% 0.25% 0.27% 0.81% -0.97% -
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 32.21 28.69 58.19 50.15 55.28 65.59 52.55 -7.82%
EPS 1.53 0.50 3.96 0.72 0.73 2.16 -2.35 -
DPS 0.00 0.00 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 19.96 17.78 18.09 15.62 17.04 20.36 16.26 3.47%
EPS 0.95 0.31 1.23 0.22 0.23 0.67 -0.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0161 0.9851 0.9576 0.9061 0.8477 0.8289 0.7486 5.21%
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 1.58 2.34 2.08 1.89 1.32 0.91 0.65 15.93%
P/EPS 33.40 132.73 30.56 131.94 100.00 27.78 -14.47 -
EY 2.99 0.75 3.27 0.76 1.00 3.60 -6.91 -
DY 0.00 0.00 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 1.43 1.95 2.47 1.79 1.29 0.85 1.05 5.27%
P/EPS 30.12 110.94 36.36 125.00 97.95 25.93 -23.40 -
EY 3.32 0.90 2.75 0.80 1.02 3.86 -4.27 -
DY 0.00 0.00 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