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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

551  376  631  906 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 SAPNRG 0.12+0.005 
 KANGER 0.1850.00 
 VIVOCOM 1.14+0.13 
 BINTAI 0.83+0.035 
 KNM 0.205+0.005 
 BIOHLDG 0.32+0.005 
 TNLOGIS 0.87+0.105 
 TDM 0.29+0.025 
 SANICHI 0.06-0.005 

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