Highlights

[MBG] YoY Annualized Quarter Result on 2013-10-31 [#3]

Stock [MBG]: MINTYE BHD
Announcement Date 20-Dec-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2014
Quarter 31-Oct-2013  [#3]
Profit Trend QoQ -     -2.09%    YoY -     -38.27%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 46,258 49,792 52,600 47,653 53,936 57,858 50,800 -1.55%
  YoY % -7.10% -5.34% 10.38% -11.65% -6.78% 13.90% -
  Horiz. % 91.06% 98.02% 103.54% 93.81% 106.17% 113.90% 100.00%
PBT 1,196 7,204 4,316 4,993 7,276 9,380 7,516 -26.37%
  YoY % -83.40% 66.91% -13.56% -31.37% -22.43% 24.80% -
  Horiz. % 15.91% 95.85% 57.42% 66.44% 96.81% 124.80% 100.00%
Tax -561 -1,693 -1,029 -1,353 -1,333 -2,557 -2,062 -19.48%
  YoY % 66.85% -64.51% 23.94% -1.50% 47.86% -23.98% -
  Horiz. % 27.21% 82.09% 49.90% 65.61% 64.64% 123.98% 100.00%
NP 634 5,510 3,286 3,640 5,942 6,822 5,453 -30.10%
  YoY % -88.48% 67.67% -9.71% -38.75% -12.90% 25.11% -
  Horiz. % 11.64% 101.05% 60.27% 66.75% 108.97% 125.11% 100.00%
NP to SH 658 5,498 3,298 3,648 5,909 6,820 5,250 -29.23%
  YoY % -88.02% 66.69% -9.58% -38.27% -13.35% 29.89% -
  Horiz. % 12.54% 104.72% 62.82% 69.48% 112.54% 129.89% 100.00%
Tax Rate 46.93 % 23.51 % 23.85 % 27.10 % 18.33 % 27.26 % 27.44 % 9.35%
  YoY % 99.62% -1.43% -11.99% 47.85% -32.76% -0.66% -
  Horiz. % 171.03% 85.68% 86.92% 98.76% 66.80% 99.34% 100.00%
Total Cost 45,624 44,281 49,313 44,013 47,993 51,036 45,346 0.10%
  YoY % 3.03% -10.20% 12.04% -8.29% -5.96% 12.55% -
  Horiz. % 100.61% 97.65% 108.75% 97.06% 105.84% 112.55% 100.00%
Net Worth 107,615 108,831 106,400 105,184 105,184 104,611 103,919 0.58%
  YoY % -1.12% 2.29% 1.16% 0.00% 0.55% 0.67% -
  Horiz. % 103.56% 104.73% 102.39% 101.22% 101.22% 100.67% 100.00%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div - - 2,432 4,864 10,133 10,136 8,102 -
  YoY % 0.00% 0.00% -50.00% -52.00% -0.03% 25.10% -
  Horiz. % 0.00% 0.00% 30.01% 60.03% 125.06% 125.10% 100.00%
Div Payout % - % - % 73.73 % 133.33 % 171.48 % 148.63 % 154.32 % -
  YoY % 0.00% 0.00% -44.70% -22.25% 15.37% -3.69% -
  Horiz. % 0.00% 0.00% 47.78% 86.40% 111.12% 96.31% 100.00%
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 107,615 108,831 106,400 105,184 105,184 104,611 103,919 0.58%
  YoY % -1.12% 2.29% 1.16% 0.00% 0.55% 0.67% -
  Horiz. % 103.56% 104.73% 102.39% 101.22% 101.22% 100.67% 100.00%
NOSH 60,800 60,800 60,800 60,800 60,800 60,820 60,771 0.01%
  YoY % 0.00% 0.00% 0.00% 0.00% -0.03% 0.08% -
  Horiz. % 100.05% 100.05% 100.05% 100.05% 100.05% 100.08% 100.00%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 1.37 % 11.07 % 6.25 % 7.64 % 11.02 % 11.79 % 10.73 % -29.02%
  YoY % -87.62% 77.12% -18.19% -30.67% -6.53% 9.88% -
  Horiz. % 12.77% 103.17% 58.25% 71.20% 102.70% 109.88% 100.00%
ROE 0.61 % 5.05 % 3.10 % 3.47 % 5.62 % 6.52 % 5.05 % -29.67%
  YoY % -87.92% 62.90% -10.66% -38.26% -13.80% 29.11% -
  Horiz. % 12.08% 100.00% 61.39% 68.71% 111.29% 129.11% 100.00%
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 76.08 81.89 86.51 78.38 88.71 95.13 83.59 -1.56%
  YoY % -7.09% -5.34% 10.37% -11.64% -6.75% 13.81% -
  Horiz. % 91.02% 97.97% 103.49% 93.77% 106.13% 113.81% 100.00%
EPS 1.08 9.04 5.43 6.00 9.72 11.21 8.64 -29.27%
  YoY % -88.05% 66.48% -9.50% -38.27% -13.29% 29.75% -
  Horiz. % 12.50% 104.63% 62.85% 69.44% 112.50% 129.75% 100.00%
DPS 0.00 0.00 4.00 8.00 16.67 16.67 13.33 -
  YoY % 0.00% 0.00% -50.00% -52.01% 0.00% 25.06% -
  Horiz. % 0.00% 0.00% 30.01% 60.02% 125.06% 125.06% 100.00%
NAPS 1.7700 1.7900 1.7500 1.7300 1.7300 1.7200 1.7100 0.58%
  YoY % -1.12% 2.29% 1.16% 0.00% 0.58% 0.58% -
  Horiz. % 103.51% 104.68% 102.34% 101.17% 101.17% 100.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 76.08 81.89 86.51 78.38 88.71 95.16 83.55 -1.55%
  YoY % -7.09% -5.34% 10.37% -11.64% -6.78% 13.90% -
  Horiz. % 91.06% 98.01% 103.54% 93.81% 106.18% 113.90% 100.00%
EPS 1.08 9.04 5.43 6.00 9.72 11.22 8.64 -29.27%
  YoY % -88.05% 66.48% -9.50% -38.27% -13.37% 29.86% -
  Horiz. % 12.50% 104.63% 62.85% 69.44% 112.50% 129.86% 100.00%
DPS 0.00 0.00 4.00 8.00 16.67 16.67 13.33 -
  YoY % 0.00% 0.00% -50.00% -52.01% 0.00% 25.06% -
  Horiz. % 0.00% 0.00% 30.01% 60.02% 125.06% 125.06% 100.00%
NAPS 1.7700 1.7900 1.7500 1.7300 1.7300 1.7206 1.7092 0.58%
  YoY % -1.12% 2.29% 1.16% 0.00% 0.55% 0.67% -
  Horiz. % 103.56% 104.73% 102.39% 101.22% 101.22% 100.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 1.0400 1.2200 1.2500 1.3300 1.4500 1.1600 1.1400 -
P/RPS 1.37 1.49 1.44 1.70 1.63 1.22 1.36 0.12%
  YoY % -8.05% 3.47% -15.29% 4.29% 33.61% -10.29% -
  Horiz. % 100.74% 109.56% 105.88% 125.00% 119.85% 89.71% 100.00%
P/EPS 96.00 13.49 23.04 22.17 14.92 10.34 13.19 39.17%
  YoY % 611.64% -41.45% 3.92% 48.59% 44.29% -21.61% -
  Horiz. % 727.82% 102.27% 174.68% 168.08% 113.12% 78.39% 100.00%
EY 1.04 7.41 4.34 4.51 6.70 9.67 7.58 -28.16%
  YoY % -85.96% 70.74% -3.77% -32.69% -30.71% 27.57% -
  Horiz. % 13.72% 97.76% 57.26% 59.50% 88.39% 127.57% 100.00%
DY 0.00 0.00 3.20 6.02 11.49 14.37 11.70 -
  YoY % 0.00% 0.00% -46.84% -47.61% -20.04% 22.82% -
  Horiz. % 0.00% 0.00% 27.35% 51.45% 98.21% 122.82% 100.00%
P/NAPS 0.59 0.68 0.71 0.77 0.84 0.67 0.67 -2.10%
  YoY % -13.24% -4.23% -7.79% -8.33% 25.37% 0.00% -
  Horiz. % 88.06% 101.49% 105.97% 114.93% 125.37% 100.00% 100.00%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 27/12/16 18/12/15 24/12/14 20/12/13 21/12/12 28/12/11 20/12/10 -
Price 1.0100 1.2500 1.1500 1.3800 1.4000 1.1800 1.1700 -
P/RPS 1.33 1.53 1.33 1.76 1.58 1.24 1.40 -0.85%
  YoY % -13.07% 15.04% -24.43% 11.39% 27.42% -11.43% -
  Horiz. % 95.00% 109.29% 95.00% 125.71% 112.86% 88.57% 100.00%
P/EPS 93.23 13.82 21.20 23.00 14.40 10.52 13.54 37.89%
  YoY % 574.60% -34.81% -7.83% 59.72% 36.88% -22.30% -
  Horiz. % 688.55% 102.07% 156.57% 169.87% 106.35% 77.70% 100.00%
EY 1.07 7.24 4.72 4.35 6.94 9.50 7.38 -27.50%
  YoY % -85.22% 53.39% 8.51% -37.32% -26.95% 28.73% -
  Horiz. % 14.50% 98.10% 63.96% 58.94% 94.04% 128.73% 100.00%
DY 0.00 0.00 3.48 5.80 11.90 14.12 11.40 -
  YoY % 0.00% 0.00% -40.00% -51.26% -15.72% 23.86% -
  Horiz. % 0.00% 0.00% 30.53% 50.88% 104.39% 123.86% 100.00%
P/NAPS 0.57 0.70 0.66 0.80 0.81 0.69 0.68 -2.90%
  YoY % -18.57% 6.06% -17.50% -1.23% 17.39% 1.47% -
  Horiz. % 83.82% 102.94% 97.06% 117.65% 119.12% 101.47% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

793  394  531  415 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.295+0.125 
 SAPNRG 0.12+0.005 
 BINTAI 1.14+0.295 
 TOPBLDS 0.13+0.045 
 KANGER 0.175+0.005 
 ARMADA 0.355+0.035 
 KNM 0.21+0.005 
 TRIVE 0.0150.00 
 AT 0.185-0.01 
 AGES 0.145+0.02 

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