Highlights

[MBG] YoY Annualized Quarter Result on 2013-07-31 [#2]

Stock [MBG]: MINTYE BHD
Announcement Date 27-Sep-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2014
Quarter 31-Jul-2013  [#2]
Profit Trend QoQ -     41.57%    YoY -     -53.26%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 45,800 47,980 55,944 46,872 58,936 56,642 51,222 -1.85%
  YoY % -4.54% -14.24% 19.35% -20.47% 4.05% 10.58% -
  Horiz. % 89.41% 93.67% 109.22% 91.51% 115.06% 110.58% 100.00%
PBT 578 5,034 4,982 5,060 10,498 9,510 8,082 -35.55%
  YoY % -88.52% 1.04% -1.54% -51.80% 10.39% 17.67% -
  Horiz. % 7.15% 62.29% 61.64% 62.61% 129.89% 117.67% 100.00%
Tax -416 -1,270 -1,180 -1,336 -2,486 -2,724 -2,300 -24.78%
  YoY % 67.24% -7.63% 11.68% 46.26% 8.74% -18.43% -
  Horiz. % 18.09% 55.22% 51.30% 58.09% 108.09% 118.43% 100.00%
NP 162 3,764 3,802 3,724 8,012 6,786 5,782 -44.86%
  YoY % -95.70% -1.00% 2.09% -53.52% 18.07% 17.36% -
  Horiz. % 2.80% 65.10% 65.76% 64.41% 138.57% 117.36% 100.00%
NP to SH 166 3,756 3,800 3,726 7,972 6,782 5,472 -44.12%
  YoY % -95.58% -1.16% 1.99% -53.26% 17.55% 23.94% -
  Horiz. % 3.03% 68.64% 69.44% 68.09% 145.69% 123.94% 100.00%
Tax Rate 71.97 % 25.23 % 23.69 % 26.40 % 23.68 % 28.64 % 28.46 % 16.71%
  YoY % 185.26% 6.50% -10.27% 11.49% -17.32% 0.63% -
  Horiz. % 252.88% 88.65% 83.24% 92.76% 83.20% 100.63% 100.00%
Total Cost 45,638 44,216 52,142 43,148 50,924 49,856 45,440 0.07%
  YoY % 3.22% -15.20% 20.84% -15.27% 2.14% 9.72% -
  Horiz. % 100.44% 97.31% 114.75% 94.96% 112.07% 109.72% 100.00%
Net Worth 107,007 107,007 106,400 104,576 105,184 103,310 107,007 -
  YoY % 0.00% 0.57% 1.74% -0.58% 1.81% -3.46% -
  Horiz. % 100.00% 100.00% 99.43% 97.73% 98.30% 96.54% 100.00%
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div - - 3,648 7,296 15,200 15,192 12,160 -
  YoY % 0.00% 0.00% -50.00% -52.00% 0.05% 24.94% -
  Horiz. % 0.00% 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% 0.00% -50.97% 2.70% -14.88% 0.81% -
  Horiz. % 0.00% 0.00% 43.20% 88.12% 85.80% 100.81% 100.00%
Equity
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 107,007 107,007 106,400 104,576 105,184 103,310 107,007 -
  YoY % 0.00% 0.57% 1.74% -0.58% 1.81% -3.46% -
  Horiz. % 100.00% 100.00% 99.43% 97.73% 98.30% 96.54% 100.00%
NOSH 60,800 60,800 60,800 60,800 60,800 60,770 60,800 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.05% -0.05% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 99.95% 100.00%
Ratio Analysis
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin 0.35 % 7.84 % 6.80 % 7.95 % 13.59 % 11.98 % 11.29 % -43.92%
  YoY % -95.54% 15.29% -14.47% -41.50% 13.44% 6.11% -
  Horiz. % 3.10% 69.44% 60.23% 70.42% 120.37% 106.11% 100.00%
ROE 0.16 % 3.51 % 3.57 % 3.56 % 7.58 % 6.56 % 5.11 % -43.83%
  YoY % -95.44% -1.68% 0.28% -53.03% 15.55% 28.38% -
  Horiz. % 3.13% 68.69% 69.86% 69.67% 148.34% 128.38% 100.00%
Per Share
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 75.33 78.91 92.01 77.09 96.93 93.21 84.25 -1.85%
  YoY % -4.54% -14.24% 19.35% -20.47% 3.99% 10.64% -
  Horiz. % 89.41% 93.66% 109.21% 91.50% 115.05% 110.64% 100.00%
EPS 0.28 6.18 6.26 6.12 13.12 11.16 9.00 -43.89%
  YoY % -95.47% -1.28% 2.29% -53.35% 17.56% 24.00% -
  Horiz. % 3.11% 68.67% 69.56% 68.00% 145.78% 124.00% 100.00%
DPS 0.00 0.00 6.00 12.00 25.00 25.00 20.00 -
  YoY % 0.00% 0.00% -50.00% -52.00% 0.00% 25.00% -
  Horiz. % 0.00% 0.00% 30.00% 60.00% 125.00% 125.00% 100.00%
NAPS 1.7600 1.7600 1.7500 1.7200 1.7300 1.7000 1.7600 -
  YoY % 0.00% 0.57% 1.74% -0.58% 1.76% -3.41% -
  Horiz. % 100.00% 100.00% 99.43% 97.73% 98.30% 96.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 75.33 78.91 92.01 77.09 96.93 93.16 84.25 -1.85%
  YoY % -4.54% -14.24% 19.35% -20.47% 4.05% 10.58% -
  Horiz. % 89.41% 93.66% 109.21% 91.50% 115.05% 110.58% 100.00%
EPS 0.28 6.18 6.26 6.12 13.12 11.15 9.00 -43.89%
  YoY % -95.47% -1.28% 2.29% -53.35% 17.67% 23.89% -
  Horiz. % 3.11% 68.67% 69.56% 68.00% 145.78% 123.89% 100.00%
DPS 0.00 0.00 6.00 12.00 25.00 24.99 20.00 -
  YoY % 0.00% 0.00% -50.00% -52.00% 0.04% 24.95% -
  Horiz. % 0.00% 0.00% 30.00% 60.00% 125.00% 124.95% 100.00%
NAPS 1.7600 1.7600 1.7500 1.7200 1.7300 1.6992 1.7600 -
  YoY % 0.00% 0.57% 1.74% -0.58% 1.81% -3.45% -
  Horiz. % 100.00% 100.00% 99.43% 97.73% 98.30% 96.55% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 1.0800 1.2200 1.3000 1.4000 1.4400 1.2200 1.2000 -
P/RPS 1.43 1.55 1.41 1.82 1.49 1.31 1.42 0.12%
  YoY % -7.74% 9.93% -22.53% 22.15% 13.74% -7.75% -
  Horiz. % 100.70% 109.15% 99.30% 128.17% 104.93% 92.25% 100.00%
P/EPS 395.57 19.75 20.80 22.84 10.98 10.93 13.33 75.86%
  YoY % 1,902.89% -5.05% -8.93% 108.01% 0.46% -18.00% -
  Horiz. % 2,967.52% 148.16% 156.04% 171.34% 82.37% 82.00% 100.00%
EY 0.25 5.06 4.81 4.38 9.11 9.15 7.50 -43.24%
  YoY % -95.06% 5.20% 9.82% -51.92% -0.44% 22.00% -
  Horiz. % 3.33% 67.47% 64.13% 58.40% 121.47% 122.00% 100.00%
DY 0.00 0.00 4.62 8.57 17.36 20.49 16.67 -
  YoY % 0.00% 0.00% -46.09% -50.63% -15.28% 22.92% -
  Horiz. % 0.00% 0.00% 27.71% 51.41% 104.14% 122.92% 100.00%
P/NAPS 0.61 0.69 0.74 0.81 0.83 0.72 0.68 -1.79%
  YoY % -11.59% -6.76% -8.64% -2.41% 15.28% 5.88% -
  Horiz. % 89.71% 101.47% 108.82% 119.12% 122.06% 105.88% 100.00%
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 30/09/16 30/09/15 26/09/14 27/09/13 27/09/12 29/09/11 30/09/10 -
Price 1.0500 1.2200 1.2500 1.4200 1.4400 1.1700 1.1400 -
P/RPS 1.39 1.55 1.36 1.84 1.49 1.26 1.35 0.49%
  YoY % -10.32% 13.97% -26.09% 23.49% 18.25% -6.67% -
  Horiz. % 102.96% 114.81% 100.74% 136.30% 110.37% 93.33% 100.00%
P/EPS 384.58 19.75 20.00 23.17 10.98 10.48 12.67 76.53%
  YoY % 1,847.24% -1.25% -13.68% 111.02% 4.77% -17.28% -
  Horiz. % 3,035.36% 155.88% 157.85% 182.87% 86.66% 82.72% 100.00%
EY 0.26 5.06 5.00 4.32 9.11 9.54 7.89 -43.35%
  YoY % -94.86% 1.20% 15.74% -52.58% -4.51% 20.91% -
  Horiz. % 3.30% 64.13% 63.37% 54.75% 115.46% 120.91% 100.00%
DY 0.00 0.00 4.80 8.45 17.36 21.37 17.54 -
  YoY % 0.00% 0.00% -43.20% -51.32% -18.76% 21.84% -
  Horiz. % 0.00% 0.00% 27.37% 48.18% 98.97% 121.84% 100.00%
P/NAPS 0.60 0.69 0.71 0.83 0.83 0.69 0.65 -1.32%
  YoY % -13.04% -2.82% -14.46% 0.00% 20.29% 6.15% -
  Horiz. % 92.31% 106.15% 109.23% 127.69% 127.69% 106.15% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

257  777  446  604 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC 0.085+0.005 
 MMAG-WB 0.345-0.065 
 PERMAJU-PA 0.045-0.01 
 CME 0.125+0.01 
 RSAWIT 0.29-0.02 
 SAPNRG 0.12+0.005 
 HBGLOB 0.185-0.025 
 JTIASA 0.76-0.07 
 IRIS 0.315-0.01 
 MTRONIC-WA 0.030.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS