Highlights

[MBG] YoY Annualized Quarter Result on 2015-07-31 [#2]

Stock [MBG]: MINTYE BHD
Announcement Date 30-Sep-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2016
Quarter 31-Jul-2015  [#2]
Profit Trend QoQ -     69.49%    YoY -     -1.16%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Revenue 43,338 51,994 45,800 47,980 55,944 46,872 58,936 -4.99%
  YoY % -16.65% 13.52% -4.54% -14.24% 19.35% -20.47% -
  Horiz. % 73.53% 88.22% 77.71% 81.41% 94.92% 79.53% 100.00%
PBT 1,064 3,386 578 5,034 4,982 5,060 10,498 -31.71%
  YoY % -68.58% 485.81% -88.52% 1.04% -1.54% -51.80% -
  Horiz. % 10.14% 32.25% 5.51% 47.95% 47.46% 48.20% 100.00%
Tax 2,342 -826 -416 -1,270 -1,180 -1,336 -2,486 -
  YoY % 383.54% -98.56% 67.24% -7.63% 11.68% 46.26% -
  Horiz. % -94.21% 33.23% 16.73% 51.09% 47.47% 53.74% 100.00%
NP 3,406 2,560 162 3,764 3,802 3,724 8,012 -13.28%
  YoY % 33.05% 1,480.25% -95.70% -1.00% 2.09% -53.52% -
  Horiz. % 42.51% 31.95% 2.02% 46.98% 47.45% 46.48% 100.00%
NP to SH 3,546 2,592 166 3,756 3,800 3,726 7,972 -12.62%
  YoY % 36.81% 1,461.45% -95.58% -1.16% 1.99% -53.26% -
  Horiz. % 44.48% 32.51% 2.08% 47.11% 47.67% 46.74% 100.00%
Tax Rate -220.11 % 24.39 % 71.97 % 25.23 % 23.69 % 26.40 % 23.68 % -
  YoY % -1,002.46% -66.11% 185.26% 6.50% -10.27% 11.49% -
  Horiz. % -929.52% 103.00% 303.93% 106.55% 100.04% 111.49% 100.00%
Total Cost 39,932 49,434 45,638 44,216 52,142 43,148 50,924 -3.97%
  YoY % -19.22% 8.32% 3.22% -15.20% 20.84% -15.27% -
  Horiz. % 78.41% 97.07% 89.62% 86.83% 102.39% 84.73% 100.00%
Net Worth 112,480 109,439 107,007 107,007 106,400 104,576 105,184 1.12%
  YoY % 2.78% 2.27% 0.00% 0.57% 1.74% -0.58% -
  Horiz. % 106.94% 104.05% 101.73% 101.73% 101.16% 99.42% 100.00%
Dividend
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Div - - - - 3,648 7,296 15,200 -
  YoY % 0.00% 0.00% 0.00% 0.00% -50.00% -52.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 24.00% 48.00% 100.00%
Div Payout % - % - % - % - % 96.00 % 195.81 % 190.67 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -50.97% 2.70% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 50.35% 102.70% 100.00%
Equity
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Net Worth 112,480 109,439 107,007 107,007 106,400 104,576 105,184 1.12%
  YoY % 2.78% 2.27% 0.00% 0.57% 1.74% -0.58% -
  Horiz. % 106.94% 104.05% 101.73% 101.73% 101.16% 99.42% 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
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
NP Margin 7.86 % 4.92 % 0.35 % 7.84 % 6.80 % 7.95 % 13.59 % -8.72%
  YoY % 59.76% 1,305.71% -95.54% 15.29% -14.47% -41.50% -
  Horiz. % 57.84% 36.20% 2.58% 57.69% 50.04% 58.50% 100.00%
ROE 3.15 % 2.37 % 0.16 % 3.51 % 3.57 % 3.56 % 7.58 % -13.61%
  YoY % 32.91% 1,381.25% -95.44% -1.68% 0.28% -53.03% -
  Horiz. % 41.56% 31.27% 2.11% 46.31% 47.10% 46.97% 100.00%
Per Share
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 71.28 85.52 75.33 78.91 92.01 77.09 96.93 -4.99%
  YoY % -16.65% 13.53% -4.54% -14.24% 19.35% -20.47% -
  Horiz. % 73.54% 88.23% 77.72% 81.41% 94.92% 79.53% 100.00%
EPS 5.84 4.26 0.28 6.18 6.26 6.12 13.12 -12.61%
  YoY % 37.09% 1,421.43% -95.47% -1.28% 2.29% -53.35% -
  Horiz. % 44.51% 32.47% 2.13% 47.10% 47.71% 46.65% 100.00%
DPS 0.00 0.00 0.00 0.00 6.00 12.00 25.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -50.00% -52.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 24.00% 48.00% 100.00%
NAPS 1.8500 1.8000 1.7600 1.7600 1.7500 1.7200 1.7300 1.12%
  YoY % 2.78% 2.27% 0.00% 0.57% 1.74% -0.58% -
  Horiz. % 106.94% 104.05% 101.73% 101.73% 101.16% 99.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 71.28 85.52 75.33 78.91 92.01 77.09 96.93 -4.99%
  YoY % -16.65% 13.53% -4.54% -14.24% 19.35% -20.47% -
  Horiz. % 73.54% 88.23% 77.72% 81.41% 94.92% 79.53% 100.00%
EPS 5.84 4.26 0.28 6.18 6.26 6.12 13.12 -12.61%
  YoY % 37.09% 1,421.43% -95.47% -1.28% 2.29% -53.35% -
  Horiz. % 44.51% 32.47% 2.13% 47.10% 47.71% 46.65% 100.00%
DPS 0.00 0.00 0.00 0.00 6.00 12.00 25.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -50.00% -52.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 24.00% 48.00% 100.00%
NAPS 1.8500 1.8000 1.7600 1.7600 1.7500 1.7200 1.7300 1.12%
  YoY % 2.78% 2.27% 0.00% 0.57% 1.74% -0.58% -
  Horiz. % 106.94% 104.05% 101.73% 101.73% 101.16% 99.42% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 -
Price 0.9500 1.0700 1.0800 1.2200 1.3000 1.4000 1.4400 -
P/RPS 1.33 1.25 1.43 1.55 1.41 1.82 1.49 -1.87%
  YoY % 6.40% -12.59% -7.74% 9.93% -22.53% 22.15% -
  Horiz. % 89.26% 83.89% 95.97% 104.03% 94.63% 122.15% 100.00%
P/EPS 16.29 25.10 395.57 19.75 20.80 22.84 10.98 6.79%
  YoY % -35.10% -93.65% 1,902.89% -5.05% -8.93% 108.01% -
  Horiz. % 148.36% 228.60% 3,602.64% 179.87% 189.44% 208.01% 100.00%
EY 6.14 3.98 0.25 5.06 4.81 4.38 9.11 -6.36%
  YoY % 54.27% 1,492.00% -95.06% 5.20% 9.82% -51.92% -
  Horiz. % 67.40% 43.69% 2.74% 55.54% 52.80% 48.08% 100.00%
DY 0.00 0.00 0.00 0.00 4.62 8.57 17.36 -
  YoY % 0.00% 0.00% 0.00% 0.00% -46.09% -50.63% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 26.61% 49.37% 100.00%
P/NAPS 0.51 0.59 0.61 0.69 0.74 0.81 0.83 -7.79%
  YoY % -13.56% -3.28% -11.59% -6.76% -8.64% -2.41% -
  Horiz. % 61.45% 71.08% 73.49% 83.13% 89.16% 97.59% 100.00%
Price Multiplier on Announcement Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 26/09/18 21/09/17 30/09/16 30/09/15 26/09/14 27/09/13 27/09/12 -
Price 0.8850 1.0500 1.0500 1.2200 1.2500 1.4200 1.4400 -
P/RPS 1.24 1.23 1.39 1.55 1.36 1.84 1.49 -3.01%
  YoY % 0.81% -11.51% -10.32% 13.97% -26.09% 23.49% -
  Horiz. % 83.22% 82.55% 93.29% 104.03% 91.28% 123.49% 100.00%
P/EPS 15.17 24.63 384.58 19.75 20.00 23.17 10.98 5.53%
  YoY % -38.41% -93.60% 1,847.24% -1.25% -13.68% 111.02% -
  Horiz. % 138.16% 224.32% 3,502.55% 179.87% 182.15% 211.02% 100.00%
EY 6.59 4.06 0.26 5.06 5.00 4.32 9.11 -5.25%
  YoY % 62.32% 1,461.54% -94.86% 1.20% 15.74% -52.58% -
  Horiz. % 72.34% 44.57% 2.85% 55.54% 54.88% 47.42% 100.00%
DY 0.00 0.00 0.00 0.00 4.80 8.45 17.36 -
  YoY % 0.00% 0.00% 0.00% 0.00% -43.20% -51.32% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 27.65% 48.68% 100.00%
P/NAPS 0.48 0.58 0.60 0.69 0.71 0.83 0.83 -8.72%
  YoY % -17.24% -3.33% -13.04% -2.82% -14.46% 0.00% -
  Horiz. % 57.83% 69.88% 72.29% 83.13% 85.54% 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.
 


 

225  267  503  1274 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.01-0.005 
 TDM 0.3050.00 
 SAPNRG 0.2650.00 
 JAKS 1.35+0.05 
 XDL 0.105+0.005 
 HSI-H8F 0.230.00 
 HSI-C7K 0.26-0.005 
 HIAPTEK 0.22+0.015 
 TIGER 0.110.00 
 KSTAR 0.075+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers