Highlights

[MBG] YoY Annualized Quarter Result on 2012-07-31 [#2]

Stock [MBG]: MINTYE BHD
Announcement Date 27-Sep-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2013
Quarter 31-Jul-2012  [#2]
Profit Trend QoQ -     80.69%    YoY -     17.55%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Revenue 47,980 55,944 46,872 58,936 56,642 51,222 52,102 -1.36%
  YoY % -14.24% 19.35% -20.47% 4.05% 10.58% -1.69% -
  Horiz. % 92.09% 107.37% 89.96% 113.12% 108.71% 98.31% 100.00%
PBT 5,034 4,982 5,060 10,498 9,510 8,082 12,040 -13.52%
  YoY % 1.04% -1.54% -51.80% 10.39% 17.67% -32.87% -
  Horiz. % 41.81% 41.38% 42.03% 87.19% 78.99% 67.13% 100.00%
Tax -1,270 -1,180 -1,336 -2,486 -2,724 -2,300 -2,644 -11.50%
  YoY % -7.63% 11.68% 46.26% 8.74% -18.43% 13.01% -
  Horiz. % 48.03% 44.63% 50.53% 94.02% 103.03% 86.99% 100.00%
NP 3,764 3,802 3,724 8,012 6,786 5,782 9,396 -14.14%
  YoY % -1.00% 2.09% -53.52% 18.07% 17.36% -38.46% -
  Horiz. % 40.06% 40.46% 39.63% 85.27% 72.22% 61.54% 100.00%
NP to SH 3,756 3,800 3,726 7,972 6,782 5,472 9,332 -14.07%
  YoY % -1.16% 1.99% -53.26% 17.55% 23.94% -41.36% -
  Horiz. % 40.25% 40.72% 39.93% 85.43% 72.67% 58.64% 100.00%
Tax Rate 25.23 % 23.69 % 26.40 % 23.68 % 28.64 % 28.46 % 21.96 % 2.34%
  YoY % 6.50% -10.27% 11.49% -17.32% 0.63% 29.60% -
  Horiz. % 114.89% 107.88% 120.22% 107.83% 130.42% 129.60% 100.00%
Total Cost 44,216 52,142 43,148 50,924 49,856 45,440 42,706 0.58%
  YoY % -15.20% 20.84% -15.27% 2.14% 9.72% 6.40% -
  Horiz. % 103.54% 122.10% 101.03% 119.24% 116.74% 106.40% 100.00%
Net Worth 107,007 106,400 104,576 105,184 103,310 107,007 104,026 0.47%
  YoY % 0.57% 1.74% -0.58% 1.81% -3.46% 2.87% -
  Horiz. % 102.87% 102.28% 100.53% 101.11% 99.31% 102.87% 100.00%
Dividend
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Div - 3,648 7,296 15,200 15,192 12,160 - -
  YoY % 0.00% -50.00% -52.00% 0.05% 24.94% 0.00% -
  Horiz. % 0.00% 30.00% 60.00% 125.00% 124.94% 100.00% -
Div Payout % - % 96.00 % 195.81 % 190.67 % 224.01 % 222.22 % - % -
  YoY % 0.00% -50.97% 2.70% -14.88% 0.81% 0.00% -
  Horiz. % 0.00% 43.20% 88.12% 85.80% 100.81% 100.00% -
Equity
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Net Worth 107,007 106,400 104,576 105,184 103,310 107,007 104,026 0.47%
  YoY % 0.57% 1.74% -0.58% 1.81% -3.46% 2.87% -
  Horiz. % 102.87% 102.28% 100.53% 101.11% 99.31% 102.87% 100.00%
NOSH 60,800 60,800 60,800 60,800 60,770 60,800 60,834 -0.01%
  YoY % 0.00% 0.00% 0.00% 0.05% -0.05% -0.06% -
  Horiz. % 99.94% 99.94% 99.94% 99.94% 99.90% 99.94% 100.00%
Ratio Analysis
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
NP Margin 7.84 % 6.80 % 7.95 % 13.59 % 11.98 % 11.29 % 18.03 % -12.95%
  YoY % 15.29% -14.47% -41.50% 13.44% 6.11% -37.38% -
  Horiz. % 43.48% 37.71% 44.09% 75.37% 66.44% 62.62% 100.00%
ROE 3.51 % 3.57 % 3.56 % 7.58 % 6.56 % 5.11 % 8.97 % -14.47%
  YoY % -1.68% 0.28% -53.03% 15.55% 28.38% -43.03% -
  Horiz. % 39.13% 39.80% 39.69% 84.50% 73.13% 56.97% 100.00%
Per Share
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 78.91 92.01 77.09 96.93 93.21 84.25 85.65 -1.36%
  YoY % -14.24% 19.35% -20.47% 3.99% 10.64% -1.63% -
  Horiz. % 92.13% 107.43% 90.01% 113.17% 108.83% 98.37% 100.00%
EPS 6.18 6.26 6.12 13.12 11.16 9.00 15.34 -14.05%
  YoY % -1.28% 2.29% -53.35% 17.56% 24.00% -41.33% -
  Horiz. % 40.29% 40.81% 39.90% 85.53% 72.75% 58.67% 100.00%
DPS 0.00 6.00 12.00 25.00 25.00 20.00 0.00 -
  YoY % 0.00% -50.00% -52.00% 0.00% 25.00% 0.00% -
  Horiz. % 0.00% 30.00% 60.00% 125.00% 125.00% 100.00% -
NAPS 1.7600 1.7500 1.7200 1.7300 1.7000 1.7600 1.7100 0.48%
  YoY % 0.57% 1.74% -0.58% 1.76% -3.41% 2.92% -
  Horiz. % 102.92% 102.34% 100.58% 101.17% 99.42% 102.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 78.91 92.01 77.09 96.93 93.16 84.25 85.69 -1.36%
  YoY % -14.24% 19.35% -20.47% 4.05% 10.58% -1.68% -
  Horiz. % 92.09% 107.38% 89.96% 113.12% 108.72% 98.32% 100.00%
EPS 6.18 6.26 6.12 13.12 11.15 9.00 15.35 -14.06%
  YoY % -1.28% 2.29% -53.35% 17.67% 23.89% -41.37% -
  Horiz. % 40.26% 40.78% 39.87% 85.47% 72.64% 58.63% 100.00%
DPS 0.00 6.00 12.00 25.00 24.99 20.00 0.00 -
  YoY % 0.00% -50.00% -52.00% 0.04% 24.95% 0.00% -
  Horiz. % 0.00% 30.00% 60.00% 125.00% 124.95% 100.00% -
NAPS 1.7600 1.7500 1.7200 1.7300 1.6992 1.7600 1.7110 0.47%
  YoY % 0.57% 1.74% -0.58% 1.81% -3.45% 2.86% -
  Horiz. % 102.86% 102.28% 100.53% 101.11% 99.31% 102.86% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 -
Price 1.2200 1.3000 1.4000 1.4400 1.2200 1.2000 0.9900 -
P/RPS 1.55 1.41 1.82 1.49 1.31 1.42 1.16 4.95%
  YoY % 9.93% -22.53% 22.15% 13.74% -7.75% 22.41% -
  Horiz. % 133.62% 121.55% 156.90% 128.45% 112.93% 122.41% 100.00%
P/EPS 19.75 20.80 22.84 10.98 10.93 13.33 6.45 20.49%
  YoY % -5.05% -8.93% 108.01% 0.46% -18.00% 106.67% -
  Horiz. % 306.20% 322.48% 354.11% 170.23% 169.46% 206.67% 100.00%
EY 5.06 4.81 4.38 9.11 9.15 7.50 15.49 -17.00%
  YoY % 5.20% 9.82% -51.92% -0.44% 22.00% -51.58% -
  Horiz. % 32.67% 31.05% 28.28% 58.81% 59.07% 48.42% 100.00%
DY 0.00 4.62 8.57 17.36 20.49 16.67 0.00 -
  YoY % 0.00% -46.09% -50.63% -15.28% 22.92% 0.00% -
  Horiz. % 0.00% 27.71% 51.41% 104.14% 122.92% 100.00% -
P/NAPS 0.69 0.74 0.81 0.83 0.72 0.68 0.58 2.94%
  YoY % -6.76% -8.64% -2.41% 15.28% 5.88% 17.24% -
  Horiz. % 118.97% 127.59% 139.66% 143.10% 124.14% 117.24% 100.00%
Price Multiplier on Announcement Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 30/09/15 26/09/14 27/09/13 27/09/12 29/09/11 30/09/10 24/09/09 -
Price 1.2200 1.2500 1.4200 1.4400 1.1700 1.1400 0.9200 -
P/RPS 1.55 1.36 1.84 1.49 1.26 1.35 1.07 6.37%
  YoY % 13.97% -26.09% 23.49% 18.25% -6.67% 26.17% -
  Horiz. % 144.86% 127.10% 171.96% 139.25% 117.76% 126.17% 100.00%
P/EPS 19.75 20.00 23.17 10.98 10.48 12.67 6.00 21.95%
  YoY % -1.25% -13.68% 111.02% 4.77% -17.28% 111.17% -
  Horiz. % 329.17% 333.33% 386.17% 183.00% 174.67% 211.17% 100.00%
EY 5.06 5.00 4.32 9.11 9.54 7.89 16.67 -18.01%
  YoY % 1.20% 15.74% -52.58% -4.51% 20.91% -52.67% -
  Horiz. % 30.35% 29.99% 25.91% 54.65% 57.23% 47.33% 100.00%
DY 0.00 4.80 8.45 17.36 21.37 17.54 0.00 -
  YoY % 0.00% -43.20% -51.32% -18.76% 21.84% 0.00% -
  Horiz. % 0.00% 27.37% 48.18% 98.97% 121.84% 100.00% -
P/NAPS 0.69 0.71 0.83 0.83 0.69 0.65 0.54 4.17%
  YoY % -2.82% -14.46% 0.00% 20.29% 6.15% 20.37% -
  Horiz. % 127.78% 131.48% 153.70% 153.70% 127.78% 120.37% 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.
 


 

231  276  520  1236 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.85+0.04 
 DYNACIA 0.08-0.005 
 HSI-H8F 0.07-0.055 
 DYNACIA-PA 0.04-0.005 
 AT 0.050.00 
 DBE 0.035+0.005 
 XDL 0.105-0.005 
 ARMADA 0.485+0.02 
 SAPNRG 0.27+0.01 
 IWCITY 0.935+0.03 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers