Highlights

[MBG] YoY Annualized Quarter Result on 2015-04-30 [#1]

Stock [MBG]: MINTYE BHD
Announcement Date 30-Jun-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2016
Quarter 30-Apr-2015  [#1]
Profit Trend QoQ -     -43.90%    YoY -     -53.48%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Revenue 46,208 54,616 43,832 45,940 57,548 47,976 56,080 -3.17%
  YoY % -15.39% 24.60% -4.59% -20.17% 19.95% -14.45% -
  Horiz. % 82.40% 97.39% 78.16% 81.92% 102.62% 85.55% 100.00%
PBT 1,356 4,224 -3,780 3,044 6,156 3,700 6,064 -22.08%
  YoY % -67.90% 211.75% -224.18% -50.55% 66.38% -38.98% -
  Horiz. % 22.36% 69.66% -62.34% 50.20% 101.52% 61.02% 100.00%
Tax 268 -1,064 572 -816 -1,424 -1,072 -1,596 -
  YoY % 125.19% -286.01% 170.10% 42.70% -32.84% 32.83% -
  Horiz. % -16.79% 66.67% -35.84% 51.13% 89.22% 67.17% 100.00%
NP 1,624 3,160 -3,208 2,228 4,732 2,628 4,468 -15.52%
  YoY % -48.61% 198.50% -243.99% -52.92% 80.06% -41.18% -
  Horiz. % 36.35% 70.73% -71.80% 49.87% 105.91% 58.82% 100.00%
NP to SH 1,776 3,148 -3,144 2,216 4,764 2,632 4,412 -14.07%
  YoY % -43.58% 200.13% -241.88% -53.48% 81.00% -40.34% -
  Horiz. % 40.25% 71.35% -71.26% 50.23% 107.98% 59.66% 100.00%
Tax Rate -19.76 % 25.19 % - % 26.81 % 23.13 % 28.97 % 26.32 % -
  YoY % -178.44% 0.00% 0.00% 15.91% -20.16% 10.07% -
  Horiz. % -75.08% 95.71% 0.00% 101.86% 87.88% 110.07% 100.00%
Total Cost 44,584 51,456 47,040 43,712 52,816 45,348 51,612 -2.41%
  YoY % -13.36% 9.39% 7.61% -17.24% 16.47% -12.14% -
  Horiz. % 86.38% 99.70% 91.14% 84.69% 102.33% 87.86% 100.00%
Net Worth 113,088 111,264 108,831 108,223 107,007 105,792 107,615 0.83%
  YoY % 1.64% 2.23% 0.56% 1.14% 1.15% -1.69% -
  Horiz. % 105.08% 103.39% 101.13% 100.56% 99.44% 98.31% 100.00%
Dividend
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Net Worth 113,088 111,264 108,831 108,223 107,007 105,792 107,615 0.83%
  YoY % 1.64% 2.23% 0.56% 1.14% 1.15% -1.69% -
  Horiz. % 105.08% 103.39% 101.13% 100.56% 99.44% 98.31% 100.00%
NOSH 60,800 60,800 60,800 60,800 60,800 60,800 60,800 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
NP Margin 3.51 % 5.79 % -7.32 % 4.85 % 8.22 % 5.48 % 7.97 % -12.77%
  YoY % -39.38% 179.10% -250.93% -41.00% 50.00% -31.24% -
  Horiz. % 44.04% 72.65% -91.84% 60.85% 103.14% 68.76% 100.00%
ROE 1.57 % 2.83 % -2.89 % 2.05 % 4.45 % 2.49 % 4.10 % -14.78%
  YoY % -44.52% 197.92% -240.98% -53.93% 78.71% -39.27% -
  Horiz. % 38.29% 69.02% -70.49% 50.00% 108.54% 60.73% 100.00%
Per Share
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 76.00 89.83 72.09 75.56 94.65 78.91 92.24 -3.17%
  YoY % -15.40% 24.61% -4.59% -20.17% 19.95% -14.45% -
  Horiz. % 82.39% 97.39% 78.15% 81.92% 102.61% 85.55% 100.00%
EPS 2.92 5.16 -5.16 3.64 7.84 4.32 7.24 -14.04%
  YoY % -43.41% 200.00% -241.76% -53.57% 81.48% -40.33% -
  Horiz. % 40.33% 71.27% -71.27% 50.28% 108.29% 59.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.8600 1.8300 1.7900 1.7800 1.7600 1.7400 1.7700 0.83%
  YoY % 1.64% 2.23% 0.56% 1.14% 1.15% -1.69% -
  Horiz. % 105.08% 103.39% 101.13% 100.56% 99.44% 98.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 76.00 89.83 72.09 75.56 94.65 78.91 92.24 -3.17%
  YoY % -15.40% 24.61% -4.59% -20.17% 19.95% -14.45% -
  Horiz. % 82.39% 97.39% 78.15% 81.92% 102.61% 85.55% 100.00%
EPS 2.92 5.16 -5.16 3.64 7.84 4.32 7.24 -14.04%
  YoY % -43.41% 200.00% -241.76% -53.57% 81.48% -40.33% -
  Horiz. % 40.33% 71.27% -71.27% 50.28% 108.29% 59.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.8600 1.8300 1.7900 1.7800 1.7600 1.7400 1.7700 0.83%
  YoY % 1.64% 2.23% 0.56% 1.14% 1.15% -1.69% -
  Horiz. % 105.08% 103.39% 101.13% 100.56% 99.44% 98.31% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 -
Price 0.9500 1.3000 1.2000 1.3300 1.3000 1.3900 1.3000 -
P/RPS 1.25 1.45 1.66 1.76 1.37 1.76 1.41 -1.99%
  YoY % -13.79% -12.65% -5.68% 28.47% -22.16% 24.82% -
  Horiz. % 88.65% 102.84% 117.73% 124.82% 97.16% 124.82% 100.00%
P/EPS 32.52 25.11 -23.21 36.49 16.59 32.11 17.91 10.45%
  YoY % 29.51% 208.19% -163.61% 119.95% -48.33% 79.29% -
  Horiz. % 181.57% 140.20% -129.59% 203.74% 92.63% 179.29% 100.00%
EY 3.07 3.98 -4.31 2.74 6.03 3.11 5.58 -9.47%
  YoY % -22.86% 192.34% -257.30% -54.56% 93.89% -44.27% -
  Horiz. % 55.02% 71.33% -77.24% 49.10% 108.06% 55.73% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.51 0.71 0.67 0.75 0.74 0.80 0.73 -5.80%
  YoY % -28.17% 5.97% -10.67% 1.35% -7.50% 9.59% -
  Horiz. % 69.86% 97.26% 91.78% 102.74% 101.37% 109.59% 100.00%
Price Multiplier on Announcement Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 29/06/18 30/06/17 24/06/16 30/06/15 27/06/14 28/06/13 29/06/12 -
Price 0.8350 1.1400 1.1700 1.2200 1.3000 1.4200 1.4600 -
P/RPS 1.10 1.27 1.62 1.61 1.37 1.80 1.58 -5.85%
  YoY % -13.39% -21.60% 0.62% 17.52% -23.89% 13.92% -
  Horiz. % 69.62% 80.38% 102.53% 101.90% 86.71% 113.92% 100.00%
P/EPS 28.59 22.02 -22.63 33.47 16.59 32.80 20.12 6.03%
  YoY % 29.84% 197.30% -167.61% 101.75% -49.42% 63.02% -
  Horiz. % 142.10% 109.44% -112.48% 166.35% 82.46% 163.02% 100.00%
EY 3.50 4.54 -4.42 2.99 6.03 3.05 4.97 -5.67%
  YoY % -22.91% 202.71% -247.83% -50.41% 97.70% -38.63% -
  Horiz. % 70.42% 91.35% -88.93% 60.16% 121.33% 61.37% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.45 0.62 0.65 0.69 0.74 0.82 0.82 -9.51%
  YoY % -27.42% -4.62% -5.80% -6.76% -9.76% 0.00% -
  Horiz. % 54.88% 75.61% 79.27% 84.15% 90.24% 100.00% 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.
 


 

402  228  504  796 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.165-0.01 
 HSI-H6P 0.265-0.04 
 HSI-C7F 0.35+0.02 
 EDUSPEC 0.06+0.005 
 TAWIN-PA 0.055+0.01 
 KNM 0.38+0.005 
 KNM-WB 0.19+0.01 
 PCCS 0.54+0.035 
 DSONIC-WA 0.41-0.02 
 IRIS 0.16+0.005 
Partners & Brokers