[MINHO] YoY TTM Result on 30-Sep-2015 [#3]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 23.19%
YoY- 4.24%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 273,894 286,204 283,310 274,243 221,731 239,857 280,140 -0.37%
PBT 20,505 18,566 19,655 29,302 18,088 10,989 20,533 -0.02%
Tax -5,669 -3,665 -5,754 -6,166 946 2,425 1,136 -
NP 14,836 14,901 13,901 23,136 19,034 13,414 21,669 -6.11%
-
NP to SH 12,045 11,331 11,723 18,969 18,197 8,871 17,216 -5.77%
-
Tax Rate 27.65% 19.74% 29.27% 21.04% -5.23% -22.07% -5.53% -
Total Cost 259,058 271,303 269,409 251,107 202,697 226,443 258,471 0.03%
-
Net Worth 369,099 360,311 349,326 339,577 321,312 300,616 293,947 3.86%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 1,647 - - - - - - -
Div Payout % 13.68% - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 369,099 360,311 349,326 339,577 321,312 300,616 293,947 3.86%
NOSH 219,702 219,702 219,702 110,252 110,416 109,315 110,092 12.19%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 5.42% 5.21% 4.91% 8.44% 8.58% 5.59% 7.74% -
ROE 3.26% 3.14% 3.36% 5.59% 5.66% 2.95% 5.86% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 124.67 130.27 128.95 248.74 200.81 219.42 254.46 -11.20%
EPS 5.48 5.16 5.34 17.21 16.48 8.12 15.64 -16.02%
DPS 0.75 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 1.64 1.59 3.08 2.91 2.75 2.67 -7.42%
Adjusted Per Share Value based on latest NOSH - 110,252
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 76.78 80.23 79.42 76.88 62.16 67.24 78.53 -0.37%
EPS 3.38 3.18 3.29 5.32 5.10 2.49 4.83 -5.77%
DPS 0.46 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0347 1.0101 0.9793 0.9519 0.9007 0.8427 0.824 3.86%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.61 0.51 0.67 1.21 0.95 0.73 0.60 -
P/RPS 0.49 0.39 0.52 0.49 0.47 0.33 0.24 12.62%
P/EPS 11.13 9.89 12.56 7.03 5.76 9.00 3.84 19.39%
EY 8.99 10.11 7.96 14.22 17.35 11.12 26.06 -16.24%
DY 1.23 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.31 0.42 0.39 0.33 0.27 0.22 8.55%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/11/18 28/11/17 29/11/16 27/11/15 27/11/14 28/11/13 29/11/12 -
Price 0.54 0.46 0.56 1.44 0.90 0.715 0.56 -
P/RPS 0.43 0.35 0.43 0.58 0.45 0.33 0.22 11.81%
P/EPS 9.85 8.92 10.50 8.37 5.46 8.81 3.58 18.36%
EY 10.15 11.21 9.53 11.95 18.31 11.35 27.92 -15.51%
DY 1.39 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.28 0.35 0.47 0.31 0.26 0.21 7.26%

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