Highlights

[MBG] YoY Annualized Quarter Result on 2013-04-30 [#1]

Stock [MBG]: MINTYE BHD
Announcement Date 28-Jun-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2014
Quarter 30-Apr-2013  [#1]
Profit Trend QoQ -     -37.02%    YoY -     -40.34%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 43,832 45,940 57,548 47,976 56,080 51,320 49,660 -2.06%
  YoY % -4.59% -20.17% 19.95% -14.45% 9.28% 3.34% -
  Horiz. % 88.26% 92.51% 115.88% 96.61% 112.93% 103.34% 100.00%
PBT -3,780 3,044 6,156 3,700 6,064 6,816 7,572 -
  YoY % -224.18% -50.55% 66.38% -38.98% -11.03% -9.98% -
  Horiz. % -49.92% 40.20% 81.30% 48.86% 80.08% 90.02% 100.00%
Tax 572 -816 -1,424 -1,072 -1,596 -1,880 -2,300 -
  YoY % 170.10% 42.70% -32.84% 32.83% 15.11% 18.26% -
  Horiz. % -24.87% 35.48% 61.91% 46.61% 69.39% 81.74% 100.00%
NP -3,208 2,228 4,732 2,628 4,468 4,936 5,272 -
  YoY % -243.99% -52.92% 80.06% -41.18% -9.48% -6.37% -
  Horiz. % -60.85% 42.26% 89.76% 49.85% 84.75% 93.63% 100.00%
NP to SH -3,144 2,216 4,764 2,632 4,412 4,952 4,912 -
  YoY % -241.88% -53.48% 81.00% -40.34% -10.90% 0.81% -
  Horiz. % -64.01% 45.11% 96.99% 53.58% 89.82% 100.81% 100.00%
Tax Rate - % 26.81 % 23.13 % 28.97 % 26.32 % 27.58 % 30.38 % -
  YoY % 0.00% 15.91% -20.16% 10.07% -4.57% -9.22% -
  Horiz. % 0.00% 88.25% 76.14% 95.36% 86.64% 90.78% 100.00%
Total Cost 47,040 43,712 52,816 45,348 51,612 46,384 44,388 0.97%
  YoY % 7.61% -17.24% 16.47% -12.14% 11.27% 4.50% -
  Horiz. % 105.97% 98.48% 118.99% 102.16% 116.27% 104.50% 100.00%
Net Worth 108,831 108,223 107,007 105,792 107,615 106,200 105,170 0.57%
  YoY % 0.56% 1.14% 1.15% -1.69% 1.33% 0.98% -
  Horiz. % 103.48% 102.90% 101.75% 100.59% 102.33% 100.98% 100.00%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div - - - - - - 24,316 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 495.05 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 108,831 108,223 107,007 105,792 107,615 106,200 105,170 0.57%
  YoY % 0.56% 1.14% 1.15% -1.69% 1.33% 0.98% -
  Horiz. % 103.48% 102.90% 101.75% 100.59% 102.33% 100.98% 100.00%
NOSH 60,800 60,800 60,800 60,800 60,800 60,686 60,792 0.00%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.19% -0.17% -
  Horiz. % 100.01% 100.01% 100.01% 100.01% 100.01% 99.83% 100.00%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin -7.32 % 4.85 % 8.22 % 5.48 % 7.97 % 9.62 % 10.62 % -
  YoY % -250.93% -41.00% 50.00% -31.24% -17.15% -9.42% -
  Horiz. % -68.93% 45.67% 77.40% 51.60% 75.05% 90.58% 100.00%
ROE -2.89 % 2.05 % 4.45 % 2.49 % 4.10 % 4.66 % 4.67 % -
  YoY % -240.98% -53.93% 78.71% -39.27% -12.02% -0.21% -
  Horiz. % -61.88% 43.90% 95.29% 53.32% 87.79% 99.79% 100.00%
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 72.09 75.56 94.65 78.91 92.24 84.57 81.69 -2.06%
  YoY % -4.59% -20.17% 19.95% -14.45% 9.07% 3.53% -
  Horiz. % 88.25% 92.50% 115.86% 96.60% 112.91% 103.53% 100.00%
EPS -5.16 3.64 7.84 4.32 7.24 8.16 8.08 -
  YoY % -241.76% -53.57% 81.48% -40.33% -11.27% 0.99% -
  Horiz. % -63.86% 45.05% 97.03% 53.47% 89.60% 100.99% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 40.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.7900 1.7800 1.7600 1.7400 1.7700 1.7500 1.7300 0.57%
  YoY % 0.56% 1.14% 1.15% -1.69% 1.14% 1.16% -
  Horiz. % 103.47% 102.89% 101.73% 100.58% 102.31% 101.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 72.09 75.56 94.65 78.91 92.24 84.41 81.68 -2.06%
  YoY % -4.59% -20.17% 19.95% -14.45% 9.28% 3.34% -
  Horiz. % 88.26% 92.51% 115.88% 96.61% 112.93% 103.34% 100.00%
EPS -5.16 3.64 7.84 4.32 7.24 8.14 8.08 -
  YoY % -241.76% -53.57% 81.48% -40.33% -11.06% 0.74% -
  Horiz. % -63.86% 45.05% 97.03% 53.47% 89.60% 100.74% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 39.99 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.7900 1.7800 1.7600 1.7400 1.7700 1.7467 1.7298 0.57%
  YoY % 0.56% 1.14% 1.15% -1.69% 1.33% 0.98% -
  Horiz. % 103.48% 102.90% 101.75% 100.59% 102.32% 100.98% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 1.2000 1.3300 1.3000 1.3900 1.3000 1.2300 1.1000 -
P/RPS 1.66 1.76 1.37 1.76 1.41 1.45 1.35 3.50%
  YoY % -5.68% 28.47% -22.16% 24.82% -2.76% 7.41% -
  Horiz. % 122.96% 130.37% 101.48% 130.37% 104.44% 107.41% 100.00%
P/EPS -23.21 36.49 16.59 32.11 17.91 15.07 13.61 -
  YoY % -163.61% 119.95% -48.33% 79.29% 18.85% 10.73% -
  Horiz. % -170.54% 268.11% 121.90% 235.93% 131.59% 110.73% 100.00%
EY -4.31 2.74 6.03 3.11 5.58 6.63 7.35 -
  YoY % -257.30% -54.56% 93.89% -44.27% -15.84% -9.80% -
  Horiz. % -58.64% 37.28% 82.04% 42.31% 75.92% 90.20% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 36.36 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.67 0.75 0.74 0.80 0.73 0.70 0.64 0.77%
  YoY % -10.67% 1.35% -7.50% 9.59% 4.29% 9.38% -
  Horiz. % 104.69% 117.19% 115.62% 125.00% 114.06% 109.38% 100.00%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 24/06/16 30/06/15 27/06/14 28/06/13 29/06/12 28/06/11 28/06/10 -
Price 1.1700 1.2200 1.3000 1.4200 1.4600 1.4000 1.1800 -
P/RPS 1.62 1.61 1.37 1.80 1.58 1.66 1.44 1.98%
  YoY % 0.62% 17.52% -23.89% 13.92% -4.82% 15.28% -
  Horiz. % 112.50% 111.81% 95.14% 125.00% 109.72% 115.28% 100.00%
P/EPS -22.63 33.47 16.59 32.80 20.12 17.16 14.60 -
  YoY % -167.61% 101.75% -49.42% 63.02% 17.25% 17.53% -
  Horiz. % -155.00% 229.25% 113.63% 224.66% 137.81% 117.53% 100.00%
EY -4.42 2.99 6.03 3.05 4.97 5.83 6.85 -
  YoY % -247.83% -50.41% 97.70% -38.63% -14.75% -14.89% -
  Horiz. % -64.53% 43.65% 88.03% 44.53% 72.55% 85.11% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 33.90 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.65 0.69 0.74 0.82 0.82 0.80 0.68 -0.75%
  YoY % -5.80% -6.76% -9.76% 0.00% 2.50% 17.65% -
  Horiz. % 95.59% 101.47% 108.82% 120.59% 120.59% 117.65% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

346  405  455  1081 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.080.00 
 TRIVE 0.005-0.005 
 ARMADA 0.14+0.005 
 VELESTO 0.12+0.005 
 KNM 0.1150.00 
 ALAM 0.050.00 
 HIBISCS 0.335-0.005 
 JAKS 0.77+0.01 
 SANICHI 0.0450.00 
 MINETEC 0.14+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers