Highlights

[MBG] YoY Annualized Quarter Result on 2012-10-31 [#3]

Stock [MBG]: MINTYE BHD
Announcement Date 21-Dec-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2013
Quarter 31-Oct-2012  [#3]
Profit Trend QoQ -     -25.87%    YoY -     -13.35%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 49,792 52,600 47,653 53,936 57,858 50,800 52,078 -0.75%
  YoY % -5.34% 10.38% -11.65% -6.78% 13.90% -2.46% -
  Horiz. % 95.61% 101.00% 91.50% 103.57% 111.10% 97.54% 100.00%
PBT 7,204 4,316 4,993 7,276 9,380 7,516 10,356 -5.87%
  YoY % 66.91% -13.56% -31.37% -22.43% 24.80% -27.42% -
  Horiz. % 69.56% 41.68% 48.22% 70.26% 90.58% 72.58% 100.00%
Tax -1,693 -1,029 -1,353 -1,333 -2,557 -2,062 -2,660 -7.25%
  YoY % -64.51% 23.94% -1.50% 47.86% -23.98% 22.46% -
  Horiz. % 63.66% 38.70% 50.88% 50.13% 96.14% 77.54% 100.00%
NP 5,510 3,286 3,640 5,942 6,822 5,453 7,696 -5.41%
  YoY % 67.67% -9.71% -38.75% -12.90% 25.11% -29.14% -
  Horiz. % 71.60% 42.71% 47.30% 77.22% 88.65% 70.86% 100.00%
NP to SH 5,498 3,298 3,648 5,909 6,820 5,250 7,668 -5.39%
  YoY % 66.69% -9.58% -38.27% -13.35% 29.89% -31.52% -
  Horiz. % 71.71% 43.02% 47.57% 77.06% 88.94% 68.48% 100.00%
Tax Rate 23.51 % 23.85 % 27.10 % 18.33 % 27.26 % 27.44 % 25.69 % -1.47%
  YoY % -1.43% -11.99% 47.85% -32.76% -0.66% 6.81% -
  Horiz. % 91.51% 92.84% 105.49% 71.35% 106.11% 106.81% 100.00%
Total Cost 44,281 49,313 44,013 47,993 51,036 45,346 44,382 -0.04%
  YoY % -10.20% 12.04% -8.29% -5.96% 12.55% 2.17% -
  Horiz. % 99.77% 111.11% 99.17% 108.14% 114.99% 102.17% 100.00%
Net Worth 108,831 106,400 105,184 105,184 104,611 103,919 101,523 1.16%
  YoY % 2.29% 1.16% 0.00% 0.55% 0.67% 2.36% -
  Horiz. % 107.20% 104.80% 103.61% 103.61% 103.04% 102.36% 100.00%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div - 2,432 4,864 10,133 10,136 8,102 4,863 -
  YoY % 0.00% -50.00% -52.00% -0.03% 25.10% 66.61% -
  Horiz. % 0.00% 50.01% 100.01% 208.36% 208.43% 166.61% 100.00%
Div Payout % - % 73.73 % 133.33 % 171.48 % 148.63 % 154.32 % 63.42 % -
  YoY % 0.00% -44.70% -22.25% 15.37% -3.69% 143.33% -
  Horiz. % 0.00% 116.26% 210.23% 270.39% 234.36% 243.33% 100.00%
Equity
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 108,831 106,400 105,184 105,184 104,611 103,919 101,523 1.16%
  YoY % 2.29% 1.16% 0.00% 0.55% 0.67% 2.36% -
  Horiz. % 107.20% 104.80% 103.61% 103.61% 103.04% 102.36% 100.00%
NOSH 60,800 60,800 60,800 60,800 60,820 60,771 60,792 0.00%
  YoY % 0.00% 0.00% 0.00% -0.03% 0.08% -0.03% -
  Horiz. % 100.01% 100.01% 100.01% 100.01% 100.05% 99.97% 100.00%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 11.07 % 6.25 % 7.64 % 11.02 % 11.79 % 10.73 % 14.78 % -4.70%
  YoY % 77.12% -18.19% -30.67% -6.53% 9.88% -27.40% -
  Horiz. % 74.90% 42.29% 51.69% 74.56% 79.77% 72.60% 100.00%
ROE 5.05 % 3.10 % 3.47 % 5.62 % 6.52 % 5.05 % 7.55 % -6.48%
  YoY % 62.90% -10.66% -38.26% -13.80% 29.11% -33.11% -
  Horiz. % 66.89% 41.06% 45.96% 74.44% 86.36% 66.89% 100.00%
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 81.89 86.51 78.38 88.71 95.13 83.59 85.67 -0.75%
  YoY % -5.34% 10.37% -11.64% -6.75% 13.81% -2.43% -
  Horiz. % 95.59% 100.98% 91.49% 103.55% 111.04% 97.57% 100.00%
EPS 9.04 5.43 6.00 9.72 11.21 8.64 12.61 -5.39%
  YoY % 66.48% -9.50% -38.27% -13.29% 29.75% -31.48% -
  Horiz. % 71.69% 43.06% 47.58% 77.08% 88.90% 68.52% 100.00%
DPS 0.00 4.00 8.00 16.67 16.67 13.33 8.00 -
  YoY % 0.00% -50.00% -52.01% 0.00% 25.06% 66.62% -
  Horiz. % 0.00% 50.00% 100.00% 208.38% 208.38% 166.62% 100.00%
NAPS 1.7900 1.7500 1.7300 1.7300 1.7200 1.7100 1.6700 1.16%
  YoY % 2.29% 1.16% 0.00% 0.58% 0.58% 2.40% -
  Horiz. % 107.19% 104.79% 103.59% 103.59% 102.99% 102.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 81.89 86.51 78.38 88.71 95.16 83.55 85.66 -0.75%
  YoY % -5.34% 10.37% -11.64% -6.78% 13.90% -2.46% -
  Horiz. % 95.60% 100.99% 91.50% 103.56% 111.09% 97.54% 100.00%
EPS 9.04 5.43 6.00 9.72 11.22 8.64 12.61 -5.39%
  YoY % 66.48% -9.50% -38.27% -13.37% 29.86% -31.48% -
  Horiz. % 71.69% 43.06% 47.58% 77.08% 88.98% 68.52% 100.00%
DPS 0.00 4.00 8.00 16.67 16.67 13.33 8.00 -
  YoY % 0.00% -50.00% -52.01% 0.00% 25.06% 66.62% -
  Horiz. % 0.00% 50.00% 100.00% 208.38% 208.38% 166.62% 100.00%
NAPS 1.7900 1.7500 1.7300 1.7300 1.7206 1.7092 1.6698 1.16%
  YoY % 2.29% 1.16% 0.00% 0.55% 0.67% 2.36% -
  Horiz. % 107.20% 104.80% 103.61% 103.61% 103.04% 102.36% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 1.2200 1.2500 1.3300 1.4500 1.1600 1.1400 1.0800 -
P/RPS 1.49 1.44 1.70 1.63 1.22 1.36 1.26 2.83%
  YoY % 3.47% -15.29% 4.29% 33.61% -10.29% 7.94% -
  Horiz. % 118.25% 114.29% 134.92% 129.37% 96.83% 107.94% 100.00%
P/EPS 13.49 23.04 22.17 14.92 10.34 13.19 8.56 7.87%
  YoY % -41.45% 3.92% 48.59% 44.29% -21.61% 54.09% -
  Horiz. % 157.59% 269.16% 259.00% 174.30% 120.79% 154.09% 100.00%
EY 7.41 4.34 4.51 6.70 9.67 7.58 11.68 -7.30%
  YoY % 70.74% -3.77% -32.69% -30.71% 27.57% -35.10% -
  Horiz. % 63.44% 37.16% 38.61% 57.36% 82.79% 64.90% 100.00%
DY 0.00 3.20 6.02 11.49 14.37 11.70 7.41 -
  YoY % 0.00% -46.84% -47.61% -20.04% 22.82% 57.89% -
  Horiz. % 0.00% 43.18% 81.24% 155.06% 193.93% 157.89% 100.00%
P/NAPS 0.68 0.71 0.77 0.84 0.67 0.67 0.65 0.75%
  YoY % -4.23% -7.79% -8.33% 25.37% 0.00% 3.08% -
  Horiz. % 104.62% 109.23% 118.46% 129.23% 103.08% 103.08% 100.00%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 18/12/15 24/12/14 20/12/13 21/12/12 28/12/11 20/12/10 15/12/09 -
Price 1.2500 1.1500 1.3800 1.4000 1.1800 1.1700 1.0400 -
P/RPS 1.53 1.33 1.76 1.58 1.24 1.40 1.21 3.99%
  YoY % 15.04% -24.43% 11.39% 27.42% -11.43% 15.70% -
  Horiz. % 126.45% 109.92% 145.45% 130.58% 102.48% 115.70% 100.00%
P/EPS 13.82 21.20 23.00 14.40 10.52 13.54 8.25 8.97%
  YoY % -34.81% -7.83% 59.72% 36.88% -22.30% 64.12% -
  Horiz. % 167.52% 256.97% 278.79% 174.55% 127.52% 164.12% 100.00%
EY 7.24 4.72 4.35 6.94 9.50 7.38 12.13 -8.24%
  YoY % 53.39% 8.51% -37.32% -26.95% 28.73% -39.16% -
  Horiz. % 59.69% 38.91% 35.86% 57.21% 78.32% 60.84% 100.00%
DY 0.00 3.48 5.80 11.90 14.12 11.40 7.69 -
  YoY % 0.00% -40.00% -51.26% -15.72% 23.86% 48.24% -
  Horiz. % 0.00% 45.25% 75.42% 154.75% 183.62% 148.24% 100.00%
P/NAPS 0.70 0.66 0.80 0.81 0.69 0.68 0.62 2.04%
  YoY % 6.06% -17.50% -1.23% 17.39% 1.47% 9.68% -
  Horiz. % 112.90% 106.45% 129.03% 130.65% 111.29% 109.68% 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.
 


 

376  306  545  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.44+0.03 
 GPACKET-WB 0.32+0.01 
 MESTRON 0.145+0.025 
 HSI-H8B 0.185-0.04 
 MYEG 1.25-0.15 
 SAPNRG 0.275+0.005 
 KNM 0.445+0.005 
 HSI-C7F 0.37+0.04 
 HSI-H8E 0.19-0.02 
 PERDANA 0.395+0.015 
Partners & Brokers