Highlights

[MBG] YoY Cumulative Quarter Result on 2013-04-30 [#1]

Stock [MBG]: MINTYE BHD
Announcement Date 28-Jun-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2014
Quarter 30-Apr-2013  [#1]
Profit Trend QoQ -     -84.25%    YoY -     -40.34%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 10,958 11,485 14,387 11,994 14,020 12,830 12,415 -2.06%
  YoY % -4.59% -20.17% 19.95% -14.45% 9.28% 3.34% -
  Horiz. % 88.26% 92.51% 115.88% 96.61% 112.93% 103.34% 100.00%
PBT -945 761 1,539 925 1,516 1,704 1,893 -
  YoY % -224.18% -50.55% 66.38% -38.98% -11.03% -9.98% -
  Horiz. % -49.92% 40.20% 81.30% 48.86% 80.08% 90.02% 100.00%
Tax 143 -204 -356 -268 -399 -470 -575 -
  YoY % 170.10% 42.70% -32.84% 32.83% 15.11% 18.26% -
  Horiz. % -24.87% 35.48% 61.91% 46.61% 69.39% 81.74% 100.00%
NP -802 557 1,183 657 1,117 1,234 1,318 -
  YoY % -243.99% -52.92% 80.06% -41.18% -9.48% -6.37% -
  Horiz. % -60.85% 42.26% 89.76% 49.85% 84.75% 93.63% 100.00%
NP to SH -786 554 1,191 658 1,103 1,238 1,228 -
  YoY % -241.88% -53.48% 81.00% -40.34% -10.90% 0.81% -
  Horiz. % -64.01% 45.11% 96.99% 53.58% 89.82% 100.81% 100.00%
Tax Rate - % 26.81 % 23.13 % 28.97 % 26.32 % 27.58 % 30.38 % -
  YoY % 0.00% 15.91% -20.16% 10.07% -4.57% -9.22% -
  Horiz. % 0.00% 88.25% 76.14% 95.36% 86.64% 90.78% 100.00%
Total Cost 11,760 10,928 13,204 11,337 12,903 11,596 11,097 0.97%
  YoY % 7.61% -17.24% 16.47% -12.14% 11.27% 4.50% -
  Horiz. % 105.97% 98.48% 118.99% 102.16% 116.27% 104.50% 100.00%
Net Worth 108,831 108,223 107,007 105,792 107,615 106,200 105,170 0.57%
  YoY % 0.56% 1.14% 1.15% -1.69% 1.33% 0.98% -
  Horiz. % 103.48% 102.90% 101.75% 100.59% 102.33% 100.98% 100.00%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div - - - - - - 6,079 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 495.05 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 108,831 108,223 107,007 105,792 107,615 106,200 105,170 0.57%
  YoY % 0.56% 1.14% 1.15% -1.69% 1.33% 0.98% -
  Horiz. % 103.48% 102.90% 101.75% 100.59% 102.33% 100.98% 100.00%
NOSH 60,800 60,800 60,800 60,800 60,800 60,686 60,792 0.00%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.19% -0.17% -
  Horiz. % 100.01% 100.01% 100.01% 100.01% 100.01% 99.83% 100.00%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin -7.32 % 4.85 % 8.22 % 5.48 % 7.97 % 9.62 % 10.62 % -
  YoY % -250.93% -41.00% 50.00% -31.24% -17.15% -9.42% -
  Horiz. % -68.93% 45.67% 77.40% 51.60% 75.05% 90.58% 100.00%
ROE -0.72 % 0.51 % 1.11 % 0.62 % 1.02 % 1.17 % 1.17 % -
  YoY % -241.18% -54.05% 79.03% -39.22% -12.82% 0.00% -
  Horiz. % -61.54% 43.59% 94.87% 52.99% 87.18% 100.00% 100.00%
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 18.02 18.89 23.66 19.73 23.06 21.14 20.42 -2.06%
  YoY % -4.61% -20.16% 19.92% -14.44% 9.08% 3.53% -
  Horiz. % 88.25% 92.51% 115.87% 96.62% 112.93% 103.53% 100.00%
EPS -1.29 0.91 1.96 1.08 1.81 2.04 2.02 -
  YoY % -241.76% -53.57% 81.48% -40.33% -11.27% 0.99% -
  Horiz. % -63.86% 45.05% 97.03% 53.47% 89.60% 100.99% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.7900 1.7800 1.7600 1.7400 1.7700 1.7500 1.7300 0.57%
  YoY % 0.56% 1.14% 1.15% -1.69% 1.14% 1.16% -
  Horiz. % 103.47% 102.89% 101.73% 100.58% 102.31% 101.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 18.02 18.89 23.66 19.73 23.06 21.10 20.42 -2.06%
  YoY % -4.61% -20.16% 19.92% -14.44% 9.29% 3.33% -
  Horiz. % 88.25% 92.51% 115.87% 96.62% 112.93% 103.33% 100.00%
EPS -1.29 0.91 1.96 1.08 1.81 2.04 2.02 -
  YoY % -241.76% -53.57% 81.48% -40.33% -11.27% 0.99% -
  Horiz. % -63.86% 45.05% 97.03% 53.47% 89.60% 100.99% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.7900 1.7800 1.7600 1.7400 1.7700 1.7467 1.7298 0.57%
  YoY % 0.56% 1.14% 1.15% -1.69% 1.33% 0.98% -
  Horiz. % 103.48% 102.90% 101.75% 100.59% 102.32% 100.98% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 1.2000 1.3300 1.3000 1.3900 1.3000 1.2300 1.1000 -
P/RPS 6.66 7.04 5.49 7.05 5.64 5.82 5.39 3.59%
  YoY % -5.40% 28.23% -22.13% 25.00% -3.09% 7.98% -
  Horiz. % 123.56% 130.61% 101.86% 130.80% 104.64% 107.98% 100.00%
P/EPS -92.82 145.96 66.36 128.44 71.66 60.29 54.46 -
  YoY % -163.59% 119.95% -48.33% 79.24% 18.86% 10.71% -
  Horiz. % -170.44% 268.01% 121.85% 235.84% 131.58% 110.71% 100.00%
EY -1.08 0.69 1.51 0.78 1.40 1.66 1.84 -
  YoY % -256.52% -54.30% 93.59% -44.29% -15.66% -9.78% -
  Horiz. % -58.70% 37.50% 82.07% 42.39% 76.09% 90.22% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 9.09 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.67 0.75 0.74 0.80 0.73 0.70 0.64 0.77%
  YoY % -10.67% 1.35% -7.50% 9.59% 4.29% 9.38% -
  Horiz. % 104.69% 117.19% 115.62% 125.00% 114.06% 109.38% 100.00%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 24/06/16 30/06/15 27/06/14 28/06/13 29/06/12 28/06/11 28/06/10 -
Price 1.1700 1.2200 1.3000 1.4200 1.4600 1.4000 1.1800 -
P/RPS 6.49 6.46 5.49 7.20 6.33 6.62 5.78 1.95%
  YoY % 0.46% 17.67% -23.75% 13.74% -4.38% 14.53% -
  Horiz. % 112.28% 111.76% 94.98% 124.57% 109.52% 114.53% 100.00%
P/EPS -90.50 133.89 66.36 131.21 80.48 68.63 58.42 -
  YoY % -167.59% 101.76% -49.42% 63.03% 17.27% 17.48% -
  Horiz. % -154.91% 229.19% 113.59% 224.60% 137.76% 117.48% 100.00%
EY -1.10 0.75 1.51 0.76 1.24 1.46 1.71 -
  YoY % -246.67% -50.33% 98.68% -38.71% -15.07% -14.62% -
  Horiz. % -64.33% 43.86% 88.30% 44.44% 72.51% 85.38% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.47 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.65 0.69 0.74 0.82 0.82 0.80 0.68 -0.75%
  YoY % -5.80% -6.76% -9.76% 0.00% 2.50% 17.65% -
  Horiz. % 95.59% 101.47% 108.82% 120.59% 120.59% 117.65% 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
 
 

395  326  462  1104 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.080.00 
 TRIVE 0.010.00 
 ARMADA 0.14+0.005 
 VELESTO 0.125+0.01 
 ALAM 0.050.00 
 KNM 0.12+0.005 
 HIBISCS 0.345+0.005 
 JAKS 0.79+0.03 
 MINETEC 0.14+0.015 
 SANICHI 0.04-0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers