[MINHO] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 40.42%
YoY- -76.99%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 274,243 221,731 239,857 280,140 230,123 211,729 212,783 4.31%
PBT 29,302 18,088 10,989 20,533 628 7,562 1,922 57.43%
Tax -6,166 946 2,425 1,136 76,243 -3,416 10,825 -
NP 23,136 19,034 13,414 21,669 76,871 4,146 12,747 10.44%
-
NP to SH 18,969 18,197 8,871 17,216 74,831 3,107 12,149 7.70%
-
Tax Rate 21.04% -5.23% -22.07% -5.53% -12,140.61% 45.17% -563.22% -
Total Cost 251,107 202,697 226,443 258,471 153,252 207,583 200,036 3.86%
-
Net Worth 339,577 321,312 300,616 293,947 265,479 205,822 201,300 9.10%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 339,577 321,312 300,616 293,947 265,479 205,822 201,300 9.10%
NOSH 110,252 110,416 109,315 110,092 109,702 110,065 109,999 0.03%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 8.44% 8.58% 5.59% 7.74% 33.40% 1.96% 5.99% -
ROE 5.59% 5.66% 2.95% 5.86% 28.19% 1.51% 6.04% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 248.74 200.81 219.42 254.46 209.77 192.37 193.44 4.27%
EPS 17.21 16.48 8.12 15.64 68.21 2.82 11.04 7.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.08 2.91 2.75 2.67 2.42 1.87 1.83 9.06%
Adjusted Per Share Value based on latest NOSH - 110,092
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 76.88 62.16 67.24 78.53 64.51 59.35 59.65 4.31%
EPS 5.32 5.10 2.49 4.83 20.98 0.87 3.41 7.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9519 0.9007 0.8427 0.824 0.7442 0.577 0.5643 9.10%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.21 0.95 0.73 0.60 0.34 0.38 0.38 -
P/RPS 0.49 0.47 0.33 0.24 0.16 0.20 0.20 16.09%
P/EPS 7.03 5.76 9.00 3.84 0.50 13.46 3.44 12.64%
EY 14.22 17.35 11.12 26.06 200.63 7.43 29.06 -11.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.33 0.27 0.22 0.14 0.20 0.21 10.86%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 27/11/14 28/11/13 29/11/12 29/11/11 29/11/10 30/11/09 -
Price 1.44 0.90 0.715 0.56 0.55 0.35 0.31 -
P/RPS 0.58 0.45 0.33 0.22 0.26 0.18 0.16 23.92%
P/EPS 8.37 5.46 8.81 3.58 0.81 12.40 2.81 19.94%
EY 11.95 18.31 11.35 27.92 124.02 8.07 35.63 -16.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.31 0.26 0.21 0.23 0.19 0.17 18.46%

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