Highlights

[MBG] YoY Annual (Unaudited) Result on 2015-01-31 [#4]

Stock [MBG]: MINTYE BHD
Announcement Date 27-Mar-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2015
Quarter 31-Jan-2015  [#4]
Profit Trend YoY -     -4.82%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 48,876 48,154 50,515 50,308 47,392 50,814 56,333 -2.34%
  YoY % 1.50% -4.67% 0.41% 6.15% -6.73% -9.80% -
  Horiz. % 86.76% 85.48% 89.67% 89.30% 84.13% 90.20% 100.00%
PBT 1,831 3,521 5,953 5,276 5,199 5,548 9,133 -23.48%
  YoY % -48.00% -40.85% 12.83% 1.48% -6.29% -39.25% -
  Horiz. % 20.05% 38.55% 65.18% 57.77% 56.93% 60.75% 100.00%
Tax -486 -1,073 -1,551 -1,330 -1,042 -1,354 -2,645 -24.58%
  YoY % 54.71% 30.82% -16.62% -27.64% 23.04% 48.81% -
  Horiz. % 18.37% 40.57% 58.64% 50.28% 39.40% 51.19% 100.00%
NP 1,345 2,448 4,402 3,946 4,157 4,194 6,488 -23.05%
  YoY % -45.06% -44.39% 11.56% -5.08% -0.88% -35.36% -
  Horiz. % 20.73% 37.73% 67.85% 60.82% 64.07% 64.64% 100.00%
NP to SH 1,428 2,455 4,400 3,950 4,150 4,179 6,460 -22.22%
  YoY % -41.83% -44.20% 11.39% -4.82% -0.69% -35.31% -
  Horiz. % 22.11% 38.00% 68.11% 61.15% 64.24% 64.69% 100.00%
Tax Rate 26.54 % 30.47 % 26.05 % 25.21 % 20.04 % 24.41 % 28.96 % -1.44%
  YoY % -12.90% 16.97% 3.33% 25.80% -17.90% -15.71% -
  Horiz. % 91.64% 105.21% 89.95% 87.05% 69.20% 84.29% 100.00%
Total Cost 47,531 45,706 46,113 46,362 43,235 46,620 49,845 -0.79%
  YoY % 3.99% -0.88% -0.54% 7.23% -7.26% -6.47% -
  Horiz. % 95.36% 91.70% 92.51% 93.01% 86.74% 93.53% 100.00%
Net Worth 110,656 109,439 108,784 107,586 106,381 105,109 106,366 0.66%
  YoY % 1.11% 0.60% 1.11% 1.13% 1.21% -1.18% -
  Horiz. % 104.03% 102.89% 102.27% 101.15% 100.01% 98.82% 100.00%
Dividend
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Div 1,824 3,040 1,823 1,823 3,647 7,594 7,597 -21.15%
  YoY % -40.00% 66.74% -0.02% -50.00% -51.97% -0.04% -
  Horiz. % 24.01% 40.01% 24.00% 24.00% 48.01% 99.96% 100.00%
Div Payout % 127.73 % 123.83 % 41.44 % 46.16 % 87.89 % 181.73 % 117.61 % 1.38%
  YoY % 3.15% 198.82% -10.23% -47.48% -51.64% 54.52% -
  Horiz. % 108.60% 105.29% 35.24% 39.25% 74.73% 154.52% 100.00%
Equity
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Net Worth 110,656 109,439 108,784 107,586 106,381 105,109 106,366 0.66%
  YoY % 1.11% 0.60% 1.11% 1.13% 1.21% -1.18% -
  Horiz. % 104.03% 102.89% 102.27% 101.15% 100.01% 98.82% 100.00%
NOSH 60,800 60,800 60,773 60,783 60,789 60,756 60,780 0.01%
  YoY % 0.00% 0.04% -0.02% -0.01% 0.05% -0.04% -
  Horiz. % 100.03% 100.03% 99.99% 100.00% 100.01% 99.96% 100.00%
Ratio Analysis
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
NP Margin 2.75 % 5.08 % 8.71 % 7.84 % 8.77 % 8.25 % 11.52 % -21.22%
  YoY % -45.87% -41.68% 11.10% -10.60% 6.30% -28.39% -
  Horiz. % 23.87% 44.10% 75.61% 68.06% 76.13% 71.61% 100.00%
ROE 1.29 % 2.24 % 4.04 % 3.67 % 3.90 % 3.98 % 6.07 % -22.73%
  YoY % -42.41% -44.55% 10.08% -5.90% -2.01% -34.43% -
  Horiz. % 21.25% 36.90% 66.56% 60.46% 64.25% 65.57% 100.00%
Per Share
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 80.39 79.20 83.12 82.77 77.96 83.63 92.68 -2.34%
  YoY % 1.50% -4.72% 0.42% 6.17% -6.78% -9.76% -
  Horiz. % 86.74% 85.46% 89.68% 89.31% 84.12% 90.24% 100.00%
EPS 2.35 4.04 7.24 6.50 6.83 6.87 10.63 -22.22%
  YoY % -41.83% -44.20% 11.38% -4.83% -0.58% -35.37% -
  Horiz. % 22.11% 38.01% 68.11% 61.15% 64.25% 64.63% 100.00%
DPS 3.00 5.00 3.00 3.00 6.00 12.50 12.50 -21.15%
  YoY % -40.00% 66.67% 0.00% -50.00% -52.00% 0.00% -
  Horiz. % 24.00% 40.00% 24.00% 24.00% 48.00% 100.00% 100.00%
NAPS 1.8200 1.8000 1.7900 1.7700 1.7500 1.7300 1.7500 0.66%
  YoY % 1.11% 0.56% 1.13% 1.14% 1.16% -1.14% -
  Horiz. % 104.00% 102.86% 102.29% 101.14% 100.00% 98.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 80.39 79.20 83.08 82.74 77.95 83.58 92.65 -2.34%
  YoY % 1.50% -4.67% 0.41% 6.14% -6.74% -9.79% -
  Horiz. % 86.77% 85.48% 89.67% 89.30% 84.13% 90.21% 100.00%
EPS 2.35 4.04 7.24 6.50 6.83 6.87 10.63 -22.22%
  YoY % -41.83% -44.20% 11.38% -4.83% -0.58% -35.37% -
  Horiz. % 22.11% 38.01% 68.11% 61.15% 64.25% 64.63% 100.00%
DPS 3.00 5.00 3.00 3.00 6.00 12.49 12.50 -21.15%
  YoY % -40.00% 66.67% 0.00% -50.00% -51.96% -0.08% -
  Horiz. % 24.00% 40.00% 24.00% 24.00% 48.00% 99.92% 100.00%
NAPS 1.8200 1.8000 1.7892 1.7695 1.7497 1.7288 1.7494 0.66%
  YoY % 1.11% 0.60% 1.11% 1.13% 1.21% -1.18% -
  Horiz. % 104.04% 102.89% 102.28% 101.15% 100.02% 98.82% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 -
Price 0.9900 1.0000 1.2500 1.1800 1.4000 1.4600 1.5000 -
P/RPS 1.23 1.26 1.50 1.43 1.80 1.75 1.62 -4.48%
  YoY % -2.38% -16.00% 4.90% -20.56% 2.86% 8.02% -
  Horiz. % 75.93% 77.78% 92.59% 88.27% 111.11% 108.02% 100.00%
P/EPS 42.15 24.77 17.27 18.16 20.51 21.23 14.11 19.99%
  YoY % 70.17% 43.43% -4.90% -11.46% -3.39% 50.46% -
  Horiz. % 298.72% 175.55% 122.40% 128.70% 145.36% 150.46% 100.00%
EY 2.37 4.04 5.79 5.51 4.88 4.71 7.09 -16.68%
  YoY % -41.34% -30.22% 5.08% 12.91% 3.61% -33.57% -
  Horiz. % 33.43% 56.98% 81.66% 77.72% 68.83% 66.43% 100.00%
DY 3.03 5.00 2.40 2.54 4.29 8.56 8.33 -15.50%
  YoY % -39.40% 108.33% -5.51% -40.79% -49.88% 2.76% -
  Horiz. % 36.37% 60.02% 28.81% 30.49% 51.50% 102.76% 100.00%
P/NAPS 0.54 0.56 0.70 0.67 0.80 0.84 0.86 -7.46%
  YoY % -3.57% -20.00% 4.48% -16.25% -4.76% -2.33% -
  Horiz. % 62.79% 65.12% 81.40% 77.91% 93.02% 97.67% 100.00%
Price Multiplier on Announcement Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 27/03/18 31/03/17 30/03/16 27/03/15 28/03/14 28/03/13 30/03/12 -
Price 0.9500 1.0600 1.2000 1.2300 1.3500 1.4800 1.3000 -
P/RPS 1.18 1.34 1.44 1.49 1.73 1.77 1.40 -2.81%
  YoY % -11.94% -6.94% -3.36% -13.87% -2.26% 26.43% -
  Horiz. % 84.29% 95.71% 102.86% 106.43% 123.57% 126.43% 100.00%
P/EPS 40.45 26.25 16.57 18.93 19.77 21.52 12.23 22.04%
  YoY % 54.10% 58.42% -12.47% -4.25% -8.13% 75.96% -
  Horiz. % 330.74% 214.64% 135.49% 154.78% 161.65% 175.96% 100.00%
EY 2.47 3.81 6.03 5.28 5.06 4.65 8.18 -18.08%
  YoY % -35.17% -36.82% 14.20% 4.35% 8.82% -43.15% -
  Horiz. % 30.20% 46.58% 73.72% 64.55% 61.86% 56.85% 100.00%
DY 3.16 4.72 2.50 2.44 4.44 8.45 9.62 -16.92%
  YoY % -33.05% 88.80% 2.46% -45.05% -47.46% -12.16% -
  Horiz. % 32.85% 49.06% 25.99% 25.36% 46.15% 87.84% 100.00%
P/NAPS 0.52 0.59 0.67 0.69 0.77 0.86 0.74 -5.71%
  YoY % -11.86% -11.94% -2.90% -10.39% -10.47% 16.22% -
  Horiz. % 70.27% 79.73% 90.54% 93.24% 104.05% 116.22% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

2017 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8650.00 
 KOTRA 1.900.00 
 UCREST 0.170.00 
 PINEAPP 0.330.00 
 PUC 0.0550.00 
 WILLOW 0.4350.00 
 IRIS 0.150.00 
 TOPGLOV-C60 0.0550.00 
 BTECH 0.2150.00 
 3A 0.7950.00 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers