Highlights

[MBG] YoY Annualized Quarter Result on 2015-10-31 [#3]

Stock [MBG]: MINTYE BHD
Announcement Date 18-Dec-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2016
Quarter 31-Oct-2015  [#3]
Profit Trend QoQ -     46.40%    YoY -     66.69%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 45,600 50,984 46,258 49,792 52,600 47,653 53,936 -2.76%
  YoY % -10.56% 10.22% -7.10% -5.34% 10.38% -11.65% -
  Horiz. % 84.54% 94.53% 85.77% 92.32% 97.52% 88.35% 100.00%
PBT 168 2,870 1,196 7,204 4,316 4,993 7,276 -46.62%
  YoY % -94.15% 140.02% -83.40% 66.91% -13.56% -31.37% -
  Horiz. % 2.31% 39.45% 16.44% 99.01% 59.32% 68.63% 100.00%
Tax 1,124 -580 -561 -1,693 -1,029 -1,353 -1,333 -
  YoY % 293.79% -3.33% 66.85% -64.51% 23.94% -1.50% -
  Horiz. % -84.30% 43.50% 42.10% 127.00% 77.20% 101.50% 100.00%
NP 1,292 2,290 634 5,510 3,286 3,640 5,942 -22.45%
  YoY % -43.60% 260.92% -88.48% 67.67% -9.71% -38.75% -
  Horiz. % 21.74% 38.55% 10.68% 92.73% 55.31% 61.25% 100.00%
NP to SH 1,438 2,360 658 5,498 3,298 3,648 5,909 -20.97%
  YoY % -39.04% 258.30% -88.02% 66.69% -9.58% -38.27% -
  Horiz. % 24.35% 39.94% 11.15% 93.05% 55.82% 61.73% 100.00%
Tax Rate -669.05 % 20.20 % 46.93 % 23.51 % 23.85 % 27.10 % 18.33 % -
  YoY % -3,412.13% -56.96% 99.62% -1.43% -11.99% 47.85% -
  Horiz. % -3,650.03% 110.20% 256.03% 128.26% 130.11% 147.85% 100.00%
Total Cost 44,308 48,693 45,624 44,281 49,313 44,013 47,993 -1.32%
  YoY % -9.01% 6.73% 3.03% -10.20% 12.04% -8.29% -
  Horiz. % 92.32% 101.46% 95.06% 92.27% 102.75% 91.71% 100.00%
Net Worth 111,264 110,047 107,615 108,831 106,400 105,184 105,184 0.94%
  YoY % 1.10% 2.26% -1.12% 2.29% 1.16% 0.00% -
  Horiz. % 105.78% 104.62% 102.31% 103.47% 101.16% 100.00% 100.00%
Dividend
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Div - - - - 2,432 4,864 10,133 -
  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 % - % - % - % - % 73.73 % 133.33 % 171.48 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -44.70% -22.25% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 43.00% 77.75% 100.00%
Equity
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 111,264 110,047 107,615 108,831 106,400 105,184 105,184 0.94%
  YoY % 1.10% 2.26% -1.12% 2.29% 1.16% 0.00% -
  Horiz. % 105.78% 104.62% 102.31% 103.47% 101.16% 100.00% 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
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
NP Margin 2.83 % 4.49 % 1.37 % 11.07 % 6.25 % 7.64 % 11.02 % -20.27%
  YoY % -36.97% 227.74% -87.62% 77.12% -18.19% -30.67% -
  Horiz. % 25.68% 40.74% 12.43% 100.45% 56.72% 69.33% 100.00%
ROE 1.29 % 2.14 % 0.61 % 5.05 % 3.10 % 3.47 % 5.62 % -21.74%
  YoY % -39.72% 250.82% -87.92% 62.90% -10.66% -38.26% -
  Horiz. % 22.95% 38.08% 10.85% 89.86% 55.16% 61.74% 100.00%
Per Share
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 75.00 83.86 76.08 81.89 86.51 78.38 88.71 -2.76%
  YoY % -10.57% 10.23% -7.09% -5.34% 10.37% -11.64% -
  Horiz. % 84.55% 94.53% 85.76% 92.31% 97.52% 88.36% 100.00%
EPS 2.36 3.88 1.08 9.04 5.43 6.00 9.72 -21.01%
  YoY % -39.18% 259.26% -88.05% 66.48% -9.50% -38.27% -
  Horiz. % 24.28% 39.92% 11.11% 93.00% 55.86% 61.73% 100.00%
DPS 0.00 0.00 0.00 0.00 4.00 8.00 16.67 -
  YoY % 0.00% 0.00% 0.00% 0.00% -50.00% -52.01% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 24.00% 47.99% 100.00%
NAPS 1.8300 1.8100 1.7700 1.7900 1.7500 1.7300 1.7300 0.94%
  YoY % 1.10% 2.26% -1.12% 2.29% 1.16% 0.00% -
  Horiz. % 105.78% 104.62% 102.31% 103.47% 101.16% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 75.00 83.86 76.08 81.89 86.51 78.38 88.71 -2.76%
  YoY % -10.57% 10.23% -7.09% -5.34% 10.37% -11.64% -
  Horiz. % 84.55% 94.53% 85.76% 92.31% 97.52% 88.36% 100.00%
EPS 2.36 3.88 1.08 9.04 5.43 6.00 9.72 -21.01%
  YoY % -39.18% 259.26% -88.05% 66.48% -9.50% -38.27% -
  Horiz. % 24.28% 39.92% 11.11% 93.00% 55.86% 61.73% 100.00%
DPS 0.00 0.00 0.00 0.00 4.00 8.00 16.67 -
  YoY % 0.00% 0.00% 0.00% 0.00% -50.00% -52.01% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 24.00% 47.99% 100.00%
NAPS 1.8300 1.8100 1.7700 1.7900 1.7500 1.7300 1.7300 0.94%
  YoY % 1.10% 2.26% -1.12% 2.29% 1.16% 0.00% -
  Horiz. % 105.78% 104.62% 102.31% 103.47% 101.16% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 -
Price 0.8500 1.0500 1.0400 1.2200 1.2500 1.3300 1.4500 -
P/RPS 1.13 1.25 1.37 1.49 1.44 1.70 1.63 -5.92%
  YoY % -9.60% -8.76% -8.05% 3.47% -15.29% 4.29% -
  Horiz. % 69.33% 76.69% 84.05% 91.41% 88.34% 104.29% 100.00%
P/EPS 35.92 27.05 96.00 13.49 23.04 22.17 14.92 15.76%
  YoY % 32.79% -71.82% 611.64% -41.45% 3.92% 48.59% -
  Horiz. % 240.75% 181.30% 643.43% 90.42% 154.42% 148.59% 100.00%
EY 2.78 3.70 1.04 7.41 4.34 4.51 6.70 -13.63%
  YoY % -24.86% 255.77% -85.96% 70.74% -3.77% -32.69% -
  Horiz. % 41.49% 55.22% 15.52% 110.60% 64.78% 67.31% 100.00%
DY 0.00 0.00 0.00 0.00 3.20 6.02 11.49 -
  YoY % 0.00% 0.00% 0.00% 0.00% -46.84% -47.61% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 27.85% 52.39% 100.00%
P/NAPS 0.46 0.58 0.59 0.68 0.71 0.77 0.84 -9.54%
  YoY % -20.69% -1.69% -13.24% -4.23% -7.79% -8.33% -
  Horiz. % 54.76% 69.05% 70.24% 80.95% 84.52% 91.67% 100.00%
Price Multiplier on Announcement Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 18/12/18 20/12/17 27/12/16 18/12/15 24/12/14 20/12/13 21/12/12 -
Price 0.8000 1.0400 1.0100 1.2500 1.1500 1.3800 1.4000 -
P/RPS 1.07 1.24 1.33 1.53 1.33 1.76 1.58 -6.29%
  YoY % -13.71% -6.77% -13.07% 15.04% -24.43% 11.39% -
  Horiz. % 67.72% 78.48% 84.18% 96.84% 84.18% 111.39% 100.00%
P/EPS 33.81 26.79 93.23 13.82 21.20 23.00 14.40 15.28%
  YoY % 26.20% -71.26% 574.60% -34.81% -7.83% 59.72% -
  Horiz. % 234.79% 186.04% 647.43% 95.97% 147.22% 159.72% 100.00%
EY 2.96 3.73 1.07 7.24 4.72 4.35 6.94 -13.23%
  YoY % -20.64% 248.60% -85.22% 53.39% 8.51% -37.32% -
  Horiz. % 42.65% 53.75% 15.42% 104.32% 68.01% 62.68% 100.00%
DY 0.00 0.00 0.00 0.00 3.48 5.80 11.90 -
  YoY % 0.00% 0.00% 0.00% 0.00% -40.00% -51.26% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 29.24% 48.74% 100.00%
P/NAPS 0.44 0.57 0.57 0.70 0.66 0.80 0.81 -9.67%
  YoY % -22.81% 0.00% -18.57% 6.06% -17.50% -1.23% -
  Horiz. % 54.32% 70.37% 70.37% 86.42% 81.48% 98.77% 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.
 


 

1849 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7850.00 
 KOTRA 1.800.00 
 UCREST 0.2350.00 
 PINEAPP 0.330.00 
 PUC 0.0850.00 
 WILLOW 0.430.00 
 IRIS 0.150.00 
 BTECH 0.2450.00 
 3A 0.840.00 
 TENAGA-C57 0.140.00 
Partners & Brokers