[MINHO] YoY TTM Result on 31-Mar-2018 [#1]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -7.2%
YoY- 28.13%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 207,428 234,699 271,196 281,314 276,847 284,975 261,341 -3.77%
PBT 8,520 2,955 20,614 19,330 15,838 23,799 24,532 -16.14%
Tax -1,685 -3,217 -5,385 -5,613 -3,446 -6,693 -4,853 -16.15%
NP 6,835 -262 15,229 13,717 12,392 17,106 19,679 -16.14%
-
NP to SH 5,364 -401 12,488 11,193 8,736 13,866 16,807 -17.31%
-
Tax Rate 19.78% 108.87% 26.12% 29.04% 21.76% 28.12% 19.78% -
Total Cost 200,593 234,961 255,967 267,597 264,455 267,869 241,662 -3.05%
-
Net Worth 377,997 371,186 377,997 362,508 707,440 347,084 332,845 2.14%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - 1,647 - - - -
Div Payout % - - - 14.72% - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 377,997 371,186 377,997 362,508 707,440 347,084 332,845 2.14%
NOSH 340,538 340,538 340,538 219,702 219,702 110,536 109,850 20.73%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 3.30% -0.11% 5.62% 4.88% 4.48% 6.00% 7.53% -
ROE 1.42% -0.11% 3.30% 3.09% 1.23% 3.99% 5.05% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 60.91 68.92 79.64 128.04 126.01 257.81 237.91 -20.29%
EPS 1.58 -0.12 3.67 5.09 3.98 12.54 15.30 -31.48%
DPS 0.00 0.00 0.00 0.75 0.00 0.00 0.00 -
NAPS 1.11 1.09 1.11 1.65 3.22 3.14 3.03 -15.39%
Adjusted Per Share Value based on latest NOSH - 219,702
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 58.49 66.18 76.48 79.33 78.07 80.36 73.70 -3.77%
EPS 1.51 -0.11 3.52 3.16 2.46 3.91 4.74 -17.34%
DPS 0.00 0.00 0.00 0.46 0.00 0.00 0.00 -
NAPS 1.0659 1.0467 1.0659 1.0223 1.995 0.9788 0.9386 2.14%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.335 0.205 0.29 0.445 0.61 1.15 0.80 -
P/RPS 0.55 0.30 0.36 0.35 0.48 0.45 0.34 8.33%
P/EPS 21.27 -174.09 7.91 8.73 15.34 9.17 5.23 26.31%
EY 4.70 -0.57 12.65 11.45 6.52 10.91 19.12 -20.83%
DY 0.00 0.00 0.00 1.69 0.00 0.00 0.00 -
P/NAPS 0.30 0.19 0.26 0.27 0.19 0.37 0.26 2.41%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/05/21 29/06/20 29/05/19 30/05/18 26/05/17 26/05/16 29/05/15 -
Price 0.35 0.24 0.27 0.425 0.56 1.43 1.00 -
P/RPS 0.57 0.35 0.34 0.33 0.44 0.55 0.42 5.21%
P/EPS 22.22 -203.81 7.36 8.34 14.08 11.40 6.54 22.58%
EY 4.50 -0.49 13.58 11.99 7.10 8.77 15.30 -18.43%
DY 0.00 0.00 0.00 1.76 0.00 0.00 0.00 -
P/NAPS 0.32 0.22 0.24 0.26 0.17 0.46 0.33 -0.51%

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