[MINHO] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 33.67%
YoY- -84.5%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 265,466 226,785 251,632 265,583 223,378 216,672 227,046 2.63%
PBT 23,512 21,354 10,088 14,294 5,326 5,890 5,333 28.03%
Tax -4,957 222 3,166 1,150 76,206 -2,315 9,312 -
NP 18,555 21,576 13,254 15,444 81,532 3,575 14,645 4.02%
-
NP to SH 15,398 18,200 10,451 12,260 79,093 2,655 12,994 2.86%
-
Tax Rate 21.08% -1.04% -31.38% -8.05% -1,430.83% 39.30% -174.61% -
Total Cost 246,911 205,209 238,378 250,139 141,846 213,097 212,401 2.53%
-
Net Worth 333,578 318,684 301,991 290,019 283,018 203,997 201,125 8.79%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 333,578 318,684 301,991 290,019 283,018 203,997 201,125 8.79%
NOSH 109,729 109,891 110,215 109,855 109,696 109,675 110,508 -0.11%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 6.99% 9.51% 5.27% 5.82% 36.50% 1.65% 6.45% -
ROE 4.62% 5.71% 3.46% 4.23% 27.95% 1.30% 6.46% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 241.93 206.37 228.31 241.76 203.63 197.56 205.46 2.75%
EPS 14.03 16.56 9.48 11.16 72.10 2.42 11.76 2.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.04 2.90 2.74 2.64 2.58 1.86 1.82 8.92%
Adjusted Per Share Value based on latest NOSH - 109,855
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 74.42 63.57 70.54 74.45 62.62 60.74 63.65 2.63%
EPS 4.32 5.10 2.93 3.44 22.17 0.74 3.64 2.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9351 0.8934 0.8466 0.813 0.7934 0.5719 0.5638 8.79%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.35 1.07 0.56 0.40 0.43 0.38 0.35 -
P/RPS 0.56 0.52 0.25 0.17 0.21 0.19 0.17 21.96%
P/EPS 9.62 6.46 5.91 3.58 0.60 15.70 2.98 21.55%
EY 10.39 15.48 16.93 27.90 167.68 6.37 33.60 -17.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.37 0.20 0.15 0.17 0.20 0.19 15.01%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 28/08/14 29/08/13 30/08/12 26/08/11 30/08/10 28/08/09 -
Price 1.14 1.03 0.72 0.47 0.405 0.35 0.36 -
P/RPS 0.47 0.50 0.32 0.19 0.20 0.18 0.18 17.33%
P/EPS 8.12 6.22 7.59 4.21 0.56 14.46 3.06 17.65%
EY 12.31 16.08 13.17 23.74 178.03 6.92 32.66 -15.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.36 0.26 0.18 0.16 0.19 0.20 11.28%

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