Highlights

[MBG] YoY Cumulative Quarter Result on 2015-04-30 [#1]

Stock [MBG]: MINTYE BHD
Announcement Date 30-Jun-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2016
Quarter 30-Apr-2015  [#1]
Profit Trend QoQ -     -85.97%    YoY -     -53.48%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Revenue 11,552 13,654 10,958 11,485 14,387 11,994 14,020 -3.17%
  YoY % -15.39% 24.60% -4.59% -20.17% 19.95% -14.45% -
  Horiz. % 82.40% 97.39% 78.16% 81.92% 102.62% 85.55% 100.00%
PBT 339 1,056 -945 761 1,539 925 1,516 -22.08%
  YoY % -67.90% 211.75% -224.18% -50.55% 66.38% -38.98% -
  Horiz. % 22.36% 69.66% -62.34% 50.20% 101.52% 61.02% 100.00%
Tax 67 -266 143 -204 -356 -268 -399 -
  YoY % 125.19% -286.01% 170.10% 42.70% -32.84% 32.83% -
  Horiz. % -16.79% 66.67% -35.84% 51.13% 89.22% 67.17% 100.00%
NP 406 790 -802 557 1,183 657 1,117 -15.52%
  YoY % -48.61% 198.50% -243.99% -52.92% 80.06% -41.18% -
  Horiz. % 36.35% 70.73% -71.80% 49.87% 105.91% 58.82% 100.00%
NP to SH 444 787 -786 554 1,191 658 1,103 -14.07%
  YoY % -43.58% 200.13% -241.88% -53.48% 81.00% -40.34% -
  Horiz. % 40.25% 71.35% -71.26% 50.23% 107.98% 59.66% 100.00%
Tax Rate -19.76 % 25.19 % - % 26.81 % 23.13 % 28.97 % 26.32 % -
  YoY % -178.44% 0.00% 0.00% 15.91% -20.16% 10.07% -
  Horiz. % -75.08% 95.71% 0.00% 101.86% 87.88% 110.07% 100.00%
Total Cost 11,146 12,864 11,760 10,928 13,204 11,337 12,903 -2.41%
  YoY % -13.36% 9.39% 7.61% -17.24% 16.47% -12.14% -
  Horiz. % 86.38% 99.70% 91.14% 84.69% 102.33% 87.86% 100.00%
Net Worth 113,088 111,264 108,831 108,223 107,007 105,792 107,615 0.83%
  YoY % 1.64% 2.23% 0.56% 1.14% 1.15% -1.69% -
  Horiz. % 105.08% 103.39% 101.13% 100.56% 99.44% 98.31% 100.00%
Dividend
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Net Worth 113,088 111,264 108,831 108,223 107,007 105,792 107,615 0.83%
  YoY % 1.64% 2.23% 0.56% 1.14% 1.15% -1.69% -
  Horiz. % 105.08% 103.39% 101.13% 100.56% 99.44% 98.31% 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
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
NP Margin 3.51 % 5.79 % -7.32 % 4.85 % 8.22 % 5.48 % 7.97 % -12.77%
  YoY % -39.38% 179.10% -250.93% -41.00% 50.00% -31.24% -
  Horiz. % 44.04% 72.65% -91.84% 60.85% 103.14% 68.76% 100.00%
ROE 0.39 % 0.71 % -0.72 % 0.51 % 1.11 % 0.62 % 1.02 % -14.80%
  YoY % -45.07% 198.61% -241.18% -54.05% 79.03% -39.22% -
  Horiz. % 38.24% 69.61% -70.59% 50.00% 108.82% 60.78% 100.00%
Per Share
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 19.00 22.46 18.02 18.89 23.66 19.73 23.06 -3.17%
  YoY % -15.41% 24.64% -4.61% -20.16% 19.92% -14.44% -
  Horiz. % 82.39% 97.40% 78.14% 81.92% 102.60% 85.56% 100.00%
EPS 0.73 1.29 -1.29 0.91 1.96 1.08 1.81 -14.04%
  YoY % -43.41% 200.00% -241.76% -53.57% 81.48% -40.33% -
  Horiz. % 40.33% 71.27% -71.27% 50.28% 108.29% 59.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.8600 1.8300 1.7900 1.7800 1.7600 1.7400 1.7700 0.83%
  YoY % 1.64% 2.23% 0.56% 1.14% 1.15% -1.69% -
  Horiz. % 105.08% 103.39% 101.13% 100.56% 99.44% 98.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,684
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 19.00 22.46 18.02 18.89 23.66 19.73 23.06 -3.17%
  YoY % -15.41% 24.64% -4.61% -20.16% 19.92% -14.44% -
  Horiz. % 82.39% 97.40% 78.14% 81.92% 102.60% 85.56% 100.00%
EPS 0.73 1.29 -1.29 0.91 1.96 1.08 1.81 -14.04%
  YoY % -43.41% 200.00% -241.76% -53.57% 81.48% -40.33% -
  Horiz. % 40.33% 71.27% -71.27% 50.28% 108.29% 59.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.8600 1.8300 1.7900 1.7800 1.7600 1.7400 1.7700 0.83%
  YoY % 1.64% 2.23% 0.56% 1.14% 1.15% -1.69% -
  Horiz. % 105.08% 103.39% 101.13% 100.56% 99.44% 98.31% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 -
Price 0.9500 1.3000 1.2000 1.3300 1.3000 1.3900 1.3000 -
P/RPS 5.00 5.79 6.66 7.04 5.49 7.05 5.64 -1.99%
  YoY % -13.64% -13.06% -5.40% 28.23% -22.13% 25.00% -
  Horiz. % 88.65% 102.66% 118.09% 124.82% 97.34% 125.00% 100.00%
P/EPS 130.09 100.43 -92.82 145.96 66.36 128.44 71.66 10.44%
  YoY % 29.53% 208.20% -163.59% 119.95% -48.33% 79.24% -
  Horiz. % 181.54% 140.15% -129.53% 203.68% 92.60% 179.24% 100.00%
EY 0.77 1.00 -1.08 0.69 1.51 0.78 1.40 -9.48%
  YoY % -23.00% 192.59% -256.52% -54.30% 93.59% -44.29% -
  Horiz. % 55.00% 71.43% -77.14% 49.29% 107.86% 55.71% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.51 0.71 0.67 0.75 0.74 0.80 0.73 -5.80%
  YoY % -28.17% 5.97% -10.67% 1.35% -7.50% 9.59% -
  Horiz. % 69.86% 97.26% 91.78% 102.74% 101.37% 109.59% 100.00%
Price Multiplier on Announcement Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 29/06/18 30/06/17 24/06/16 30/06/15 27/06/14 28/06/13 29/06/12 -
Price 0.8350 1.1400 1.1700 1.2200 1.3000 1.4200 1.4600 -
P/RPS 4.39 5.08 6.49 6.46 5.49 7.20 6.33 -5.91%
  YoY % -13.58% -21.73% 0.46% 17.67% -23.75% 13.74% -
  Horiz. % 69.35% 80.25% 102.53% 102.05% 86.73% 113.74% 100.00%
P/EPS 114.34 88.07 -90.50 133.89 66.36 131.21 80.48 6.02%
  YoY % 29.83% 197.31% -167.59% 101.76% -49.42% 63.03% -
  Horiz. % 142.07% 109.43% -112.45% 166.36% 82.46% 163.03% 100.00%
EY 0.87 1.14 -1.10 0.75 1.51 0.76 1.24 -5.73%
  YoY % -23.68% 203.64% -246.67% -50.33% 98.68% -38.71% -
  Horiz. % 70.16% 91.94% -88.71% 60.48% 121.77% 61.29% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.45 0.62 0.65 0.69 0.74 0.82 0.82 -9.51%
  YoY % -27.42% -4.62% -5.80% -6.76% -9.76% 0.00% -
  Horiz. % 54.88% 75.61% 79.27% 84.15% 90.24% 100.00% 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.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers