[MINHO] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -5.25%
YoY- 38.8%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 284,975 261,341 216,280 268,418 251,492 217,762 207,858 5.39%
PBT 23,799 24,532 19,577 14,071 9,100 6,358 2,420 46.32%
Tax -6,693 -4,853 500 2,070 2,668 76,031 -1,564 27.38%
NP 17,106 19,679 20,077 16,141 11,768 82,389 856 64.65%
-
NP to SH 13,866 16,807 16,699 12,731 9,172 80,738 -366 -
-
Tax Rate 28.12% 19.78% -2.55% -14.71% -29.32% -1,195.83% 64.63% -
Total Cost 267,869 241,662 196,203 252,277 239,724 135,373 207,002 4.38%
-
Net Worth 347,084 332,845 273,600 336,700 286,244 232,162 200,385 9.57%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 347,084 332,845 273,600 336,700 286,244 232,162 200,385 9.57%
NOSH 110,536 109,850 95,000 123,333 109,672 116,081 109,499 0.15%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 6.00% 7.53% 9.28% 6.01% 4.68% 37.83% 0.41% -
ROE 3.99% 5.05% 6.10% 3.78% 3.20% 34.78% -0.18% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 257.81 237.91 227.66 217.64 229.31 187.59 189.82 5.22%
EPS 12.54 15.30 17.58 10.32 8.36 69.55 -0.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.14 3.03 2.88 2.73 2.61 2.00 1.83 9.40%
Adjusted Per Share Value based on latest NOSH - 123,333
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 79.89 73.26 60.63 75.25 70.50 61.04 58.27 5.39%
EPS 3.89 4.71 4.68 3.57 2.57 22.63 -0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.973 0.9331 0.767 0.9439 0.8024 0.6508 0.5617 9.58%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.15 0.80 1.04 0.525 0.41 0.51 0.42 -
P/RPS 0.45 0.34 0.46 0.24 0.18 0.27 0.22 12.65%
P/EPS 9.17 5.23 5.92 5.09 4.90 0.73 -125.66 -
EY 10.91 19.12 16.90 19.66 20.40 136.38 -0.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.26 0.36 0.19 0.16 0.26 0.23 8.23%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 29/05/15 29/05/14 30/05/13 30/05/12 30/05/11 27/05/10 -
Price 1.43 1.00 1.10 0.56 0.38 0.44 0.31 -
P/RPS 0.55 0.42 0.48 0.26 0.17 0.23 0.16 22.82%
P/EPS 11.40 6.54 6.26 5.43 4.54 0.63 -92.75 -
EY 8.77 15.30 15.98 18.43 22.01 158.08 -1.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.33 0.38 0.21 0.15 0.22 0.17 18.02%

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