[MINHO] YoY TTM 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- -17.91%
YoY- -14.76%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 284,430 265,466 226,785 251,632 265,583 223,378 216,672 4.63%
PBT 25,343 23,512 21,354 10,088 14,294 5,326 5,890 27.50%
Tax -6,884 -4,957 222 3,166 1,150 76,206 -2,315 19.89%
NP 18,459 18,555 21,576 13,254 15,444 81,532 3,575 31.43%
-
NP to SH 14,980 15,398 18,200 10,451 12,260 79,093 2,655 33.39%
-
Tax Rate 27.16% 21.08% -1.04% -31.38% -8.05% -1,430.83% 39.30% -
Total Cost 265,971 246,911 205,209 238,378 250,139 141,846 213,097 3.75%
-
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 6.49% 6.99% 9.51% 5.27% 5.82% 36.50% 1.65% -
ROE 4.31% 4.62% 5.71% 3.46% 4.23% 27.95% 1.30% -
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 259.71 241.93 206.37 228.31 241.76 203.63 197.56 4.65%
EPS 13.68 14.03 16.56 9.48 11.16 72.10 2.42 33.43%
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 79.73 74.42 63.57 70.54 74.45 62.62 60.74 4.63%
EPS 4.20 4.32 5.10 2.93 3.44 22.17 0.74 33.52%
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 0.56 0.56 0.52 0.25 0.17 0.21 0.19 19.72%
P/EPS 10.67 9.62 6.46 5.91 3.58 0.60 15.70 -6.22%
EY 9.37 10.39 15.48 16.93 27.90 167.68 6.37 6.63%
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 0.24 0.47 0.50 0.32 0.19 0.20 0.18 4.90%
P/EPS 4.53 8.12 6.22 7.59 4.21 0.56 14.46 -17.57%
EY 22.06 12.31 16.08 13.17 23.74 178.03 6.92 21.29%
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