[MINHO] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 176.62%
YoY- -36.49%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 71,247 65,017 48,148 62,108 70,930 57,516 52,799 5.11%
PBT 1,248 2,325 9,713 475 6,003 -2,361 1,100 2.12%
Tax -1,062 -224 4,202 6,356 5,038 78,751 -838 4.02%
NP 186 2,101 13,915 6,831 11,041 76,390 262 -5.54%
-
NP to SH 459 1,994 14,388 6,578 10,357 75,826 -70 -
-
Tax Rate 85.10% 9.63% -43.26% -1,338.11% -83.92% - 76.18% -
Total Cost 71,061 62,916 34,233 55,277 59,889 -18,874 52,537 5.16%
-
Net Worth 336,600 321,012 316,316 299,798 274,765 281,074 213,500 7.87%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 336,600 321,012 316,316 299,798 274,765 281,074 213,500 7.87%
NOSH 109,285 109,560 109,832 109,816 109,906 109,794 116,666 -1.08%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 0.26% 3.23% 28.90% 11.00% 15.57% 132.82% 0.50% -
ROE 0.14% 0.62% 4.55% 2.19% 3.77% 26.98% -0.03% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 65.19 59.34 43.84 56.56 64.54 52.38 45.26 6.26%
EPS 0.42 1.82 13.10 5.99 9.43 -3.90 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.08 2.93 2.88 2.73 2.50 2.56 1.83 9.06%
Adjusted Per Share Value based on latest NOSH - 109,816
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 19.97 18.23 13.50 17.41 19.88 16.12 14.80 5.11%
EPS 0.13 0.56 4.03 1.84 2.90 21.26 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9436 0.8999 0.8867 0.8404 0.7702 0.7879 0.5985 7.87%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.48 0.81 0.71 0.50 0.45 0.43 0.33 -
P/RPS 2.27 1.36 1.62 0.88 0.70 0.82 0.73 20.80%
P/EPS 352.38 44.51 5.42 8.35 4.78 0.62 -550.00 -
EY 0.28 2.25 18.45 11.98 20.94 160.61 -0.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.28 0.25 0.18 0.18 0.17 0.18 17.75%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 27/02/15 27/02/14 27/02/13 28/02/12 02/03/11 25/02/10 -
Price 1.18 0.775 0.72 0.525 0.45 0.42 0.44 -
P/RPS 1.81 1.31 1.64 0.93 0.70 0.80 0.97 10.95%
P/EPS 280.95 42.58 5.50 8.76 4.78 0.61 -733.33 -
EY 0.36 2.35 18.19 11.41 20.94 164.43 -0.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.26 0.25 0.19 0.18 0.16 0.24 7.95%

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