Highlights

[MBG] YoY Annualized Quarter Result on 2016-07-31 [#2]

Stock [MBG]: MINTYE BHD
Announcement Date 30-Sep-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2017
Quarter 31-Jul-2016  [#2]
Profit Trend QoQ -     105.28%    YoY -     -95.58%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Revenue 41,998 43,338 51,994 45,800 47,980 55,944 46,872 -1.81%
  YoY % -3.09% -16.65% 13.52% -4.54% -14.24% 19.35% -
  Horiz. % 89.60% 92.46% 110.93% 97.71% 102.36% 119.35% 100.00%
PBT 78 1,064 3,386 578 5,034 4,982 5,060 -50.10%
  YoY % -92.67% -68.58% 485.81% -88.52% 1.04% -1.54% -
  Horiz. % 1.54% 21.03% 66.92% 11.42% 99.49% 98.46% 100.00%
Tax -468 2,342 -826 -416 -1,270 -1,180 -1,336 -16.03%
  YoY % -119.98% 383.54% -98.56% 67.24% -7.63% 11.68% -
  Horiz. % 35.03% -175.30% 61.83% 31.14% 95.06% 88.32% 100.00%
NP -390 3,406 2,560 162 3,764 3,802 3,724 -
  YoY % -111.45% 33.05% 1,480.25% -95.70% -1.00% 2.09% -
  Horiz. % -10.47% 91.46% 68.74% 4.35% 101.07% 102.09% 100.00%
NP to SH -292 3,546 2,592 166 3,756 3,800 3,726 -
  YoY % -108.23% 36.81% 1,461.45% -95.58% -1.16% 1.99% -
  Horiz. % -7.84% 95.17% 69.57% 4.46% 100.81% 101.99% 100.00%
Tax Rate 600.00 % -220.11 % 24.39 % 71.97 % 25.23 % 23.69 % 26.40 % 68.26%
  YoY % 372.59% -1,002.46% -66.11% 185.26% 6.50% -10.27% -
  Horiz. % 2,272.73% -833.75% 92.39% 272.61% 95.57% 89.73% 100.00%
Total Cost 42,388 39,932 49,434 45,638 44,216 52,142 43,148 -0.30%
  YoY % 6.15% -19.22% 8.32% 3.22% -15.20% 20.84% -
  Horiz. % 98.24% 92.55% 114.57% 105.77% 102.48% 120.84% 100.00%
Net Worth 110,047 112,480 109,439 107,007 107,007 106,400 104,576 0.85%
  YoY % -2.16% 2.78% 2.27% 0.00% 0.57% 1.74% -
  Horiz. % 105.23% 107.56% 104.65% 102.33% 102.33% 101.74% 100.00%
Dividend
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Div - - - - - 3,648 7,296 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -50.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 50.00% 100.00%
Div Payout % - % - % - % - % - % 96.00 % 195.81 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -50.97% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 49.03% 100.00%
Equity
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Net Worth 110,047 112,480 109,439 107,007 107,007 106,400 104,576 0.85%
  YoY % -2.16% 2.78% 2.27% 0.00% 0.57% 1.74% -
  Horiz. % 105.23% 107.56% 104.65% 102.33% 102.33% 101.74% 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
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
NP Margin -0.93 % 7.86 % 4.92 % 0.35 % 7.84 % 6.80 % 7.95 % -
  YoY % -111.83% 59.76% 1,305.71% -95.54% 15.29% -14.47% -
  Horiz. % -11.70% 98.87% 61.89% 4.40% 98.62% 85.53% 100.00%
ROE -0.27 % 3.15 % 2.37 % 0.16 % 3.51 % 3.57 % 3.56 % -
  YoY % -108.57% 32.91% 1,381.25% -95.44% -1.68% 0.28% -
  Horiz. % -7.58% 88.48% 66.57% 4.49% 98.60% 100.28% 100.00%
Per Share
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 69.08 71.28 85.52 75.33 78.91 92.01 77.09 -1.81%
  YoY % -3.09% -16.65% 13.53% -4.54% -14.24% 19.35% -
  Horiz. % 89.61% 92.46% 110.94% 97.72% 102.36% 119.35% 100.00%
EPS -0.48 5.84 4.26 0.28 6.18 6.26 6.12 -
  YoY % -108.22% 37.09% 1,421.43% -95.47% -1.28% 2.29% -
  Horiz. % -7.84% 95.42% 69.61% 4.58% 100.98% 102.29% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 6.00 12.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -50.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 50.00% 100.00%
NAPS 1.8100 1.8500 1.8000 1.7600 1.7600 1.7500 1.7200 0.85%
  YoY % -2.16% 2.78% 2.27% 0.00% 0.57% 1.74% -
  Horiz. % 105.23% 107.56% 104.65% 102.33% 102.33% 101.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 69.08 71.28 85.52 75.33 78.91 92.01 77.09 -1.81%
  YoY % -3.09% -16.65% 13.53% -4.54% -14.24% 19.35% -
  Horiz. % 89.61% 92.46% 110.94% 97.72% 102.36% 119.35% 100.00%
EPS -0.48 5.84 4.26 0.28 6.18 6.26 6.12 -
  YoY % -108.22% 37.09% 1,421.43% -95.47% -1.28% 2.29% -
  Horiz. % -7.84% 95.42% 69.61% 4.58% 100.98% 102.29% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 6.00 12.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -50.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 50.00% 100.00%
NAPS 1.8100 1.8500 1.8000 1.7600 1.7600 1.7500 1.7200 0.85%
  YoY % -2.16% 2.78% 2.27% 0.00% 0.57% 1.74% -
  Horiz. % 105.23% 107.56% 104.65% 102.33% 102.33% 101.74% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Date 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 -
Price 0.9750 0.9500 1.0700 1.0800 1.2200 1.3000 1.4000 -
P/RPS 1.41 1.33 1.25 1.43 1.55 1.41 1.82 -4.16%
  YoY % 6.02% 6.40% -12.59% -7.74% 9.93% -22.53% -
  Horiz. % 77.47% 73.08% 68.68% 78.57% 85.16% 77.47% 100.00%
P/EPS -203.01 16.29 25.10 395.57 19.75 20.80 22.84 -
  YoY % -1,346.22% -35.10% -93.65% 1,902.89% -5.05% -8.93% -
  Horiz. % -888.84% 71.32% 109.89% 1,731.92% 86.47% 91.07% 100.00%
EY -0.49 6.14 3.98 0.25 5.06 4.81 4.38 -
  YoY % -107.98% 54.27% 1,492.00% -95.06% 5.20% 9.82% -
  Horiz. % -11.19% 140.18% 90.87% 5.71% 115.53% 109.82% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 4.62 8.57 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -46.09% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 53.91% 100.00%
P/NAPS 0.54 0.51 0.59 0.61 0.69 0.74 0.81 -6.53%
  YoY % 5.88% -13.56% -3.28% -11.59% -6.76% -8.64% -
  Horiz. % 66.67% 62.96% 72.84% 75.31% 85.19% 91.36% 100.00%
Price Multiplier on Announcement Date
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Date 25/09/19 26/09/18 21/09/17 30/09/16 30/09/15 26/09/14 27/09/13 -
Price 1.3000 0.8850 1.0500 1.0500 1.2200 1.2500 1.4200 -
P/RPS 1.88 1.24 1.23 1.39 1.55 1.36 1.84 0.36%
  YoY % 51.61% 0.81% -11.51% -10.32% 13.97% -26.09% -
  Horiz. % 102.17% 67.39% 66.85% 75.54% 84.24% 73.91% 100.00%
P/EPS -270.68 15.17 24.63 384.58 19.75 20.00 23.17 -
  YoY % -1,884.31% -38.41% -93.60% 1,847.24% -1.25% -13.68% -
  Horiz. % -1,168.23% 65.47% 106.30% 1,659.82% 85.24% 86.32% 100.00%
EY -0.37 6.59 4.06 0.26 5.06 5.00 4.32 -
  YoY % -105.61% 62.32% 1,461.54% -94.86% 1.20% 15.74% -
  Horiz. % -8.56% 152.55% 93.98% 6.02% 117.13% 115.74% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 4.80 8.45 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -43.20% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 56.80% 100.00%
P/NAPS 0.72 0.48 0.58 0.60 0.69 0.71 0.83 -2.34%
  YoY % 50.00% -17.24% -3.33% -13.04% -2.82% -14.46% -
  Horiz. % 86.75% 57.83% 69.88% 72.29% 83.13% 85.54% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers