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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

609  436  554 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KOMARK 0.435-0.175 
 VELESTO 0.175+0.01 
 ARMADA 0.455+0.03 
 THHEAVY 0.135+0.015 
 SAPNRG 0.15+0.005 
 SEALINK 0.21+0.03 
 TECHNAX 0.145+0.005 
 SYF 0.43+0.06 
 GFM-WC 0.155-0.01 
 MEDIAC 0.195+0.02 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. CLSA Feng Shui Recommends Selling in 1st Week of March 2021 Misai's World of Investing
2. Kelington Group - Opportunities Amid Chip Shortage Kenanga Research & Investment
3. MY LOW PROFILE GEMS COMING TO SOAR!!! Follow Kim's Stockwatch!
4. 斥谣言致股价遭压力抛售 Vivocom:将发展成庞大企业集团 Vivocom Vivo Forever Company Up Up Up
5. Technical Buy - VIZIONE-WD (7070WD) PublicInvest Research
6. JHM Consolidation - Stable Growth Ahead Kenanga Research & Investment
7. Uptrend formed, next target for KLFI is 16200-16400 SOME Malaysia bank counters are extremely undervalued
8. Scientex - Business plans progressing smoothly AmInvest Research Reports
PARTNERS & BROKERS