[MINHO] YoY TTM Result on 30-Sep-2018 [#3]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -3.06%
YoY- 6.3%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 189,014 215,942 261,835 273,894 286,204 283,310 274,243 -6.00%
PBT 3,459 4,031 13,872 20,505 18,566 19,655 29,302 -29.93%
Tax -1,568 -2,544 -4,191 -5,669 -3,665 -5,754 -6,166 -20.38%
NP 1,891 1,487 9,681 14,836 14,901 13,901 23,136 -34.09%
-
NP to SH 939 1,055 7,712 12,045 11,331 11,723 18,969 -39.37%
-
Tax Rate 45.33% 63.11% 30.21% 27.65% 19.74% 29.27% 21.04% -
Total Cost 187,123 214,455 252,154 259,058 271,303 269,409 251,107 -4.77%
-
Net Worth 399,531 374,591 377,997 369,099 360,311 349,326 339,577 2.74%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - 1,647 - - - -
Div Payout % - - - 13.68% - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 399,531 374,591 377,997 369,099 360,311 349,326 339,577 2.74%
NOSH 356,724 340,538 340,538 219,702 219,702 219,702 110,252 21.59%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 1.00% 0.69% 3.70% 5.42% 5.21% 4.91% 8.44% -
ROE 0.24% 0.28% 2.04% 3.26% 3.14% 3.36% 5.59% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 52.99 63.41 76.89 124.67 130.27 128.95 248.74 -22.70%
EPS 0.26 0.31 2.26 5.48 5.16 5.34 17.21 -50.24%
DPS 0.00 0.00 0.00 0.75 0.00 0.00 0.00 -
NAPS 1.12 1.10 1.11 1.68 1.64 1.59 3.08 -15.50%
Adjusted Per Share Value based on latest NOSH - 219,702
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 52.99 60.53 73.40 76.78 80.23 79.42 76.88 -6.00%
EPS 0.26 0.30 2.16 3.38 3.18 3.29 5.32 -39.50%
DPS 0.00 0.00 0.00 0.46 0.00 0.00 0.00 -
NAPS 1.12 1.0501 1.0596 1.0347 1.0101 0.9793 0.9519 2.74%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.315 0.295 0.265 0.61 0.51 0.67 1.21 -
P/RPS 0.59 0.47 0.34 0.49 0.39 0.52 0.49 3.14%
P/EPS 119.67 95.22 11.70 11.13 9.89 12.56 7.03 60.31%
EY 0.84 1.05 8.55 8.99 10.11 7.96 14.22 -37.56%
DY 0.00 0.00 0.00 1.23 0.00 0.00 0.00 -
P/NAPS 0.28 0.27 0.24 0.36 0.31 0.42 0.39 -5.36%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/11/21 30/11/20 29/11/19 29/11/18 28/11/17 29/11/16 27/11/15 -
Price 0.295 0.325 0.26 0.54 0.46 0.56 1.44 -
P/RPS 0.56 0.51 0.34 0.43 0.35 0.43 0.58 -0.58%
P/EPS 112.07 104.91 11.48 9.85 8.92 10.50 8.37 54.03%
EY 0.89 0.95 8.71 10.15 11.21 9.53 11.95 -35.11%
DY 0.00 0.00 0.00 1.39 0.00 0.00 0.00 -
P/NAPS 0.26 0.30 0.23 0.32 0.28 0.35 0.47 -9.38%

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