Highlights

[MBG] YoY Cumulative Quarter Result on 2018-04-30 [#1]

Stock [MBG]: MINTYE BHD
Announcement Date 29-Jun-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2019
Quarter 30-Apr-2018  [#1]
Profit Trend QoQ -     -68.91%    YoY -     -43.58%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Revenue 9,784 11,552 13,654 10,958 11,485 14,387 11,994 -3.34%
  YoY % -15.30% -15.39% 24.60% -4.59% -20.17% 19.95% -
  Horiz. % 81.57% 96.31% 113.84% 91.36% 95.76% 119.95% 100.00%
PBT -158 339 1,056 -945 761 1,539 925 -
  YoY % -146.61% -67.90% 211.75% -224.18% -50.55% 66.38% -
  Horiz. % -17.08% 36.65% 114.16% -102.16% 82.27% 166.38% 100.00%
Tax -90 67 -266 143 -204 -356 -268 -16.62%
  YoY % -234.33% 125.19% -286.01% 170.10% 42.70% -32.84% -
  Horiz. % 33.58% -25.00% 99.25% -53.36% 76.12% 132.84% 100.00%
NP -248 406 790 -802 557 1,183 657 -
  YoY % -161.08% -48.61% 198.50% -243.99% -52.92% 80.06% -
  Horiz. % -37.75% 61.80% 120.24% -122.07% 84.78% 180.06% 100.00%
NP to SH -220 444 787 -786 554 1,191 658 -
  YoY % -149.55% -43.58% 200.13% -241.88% -53.48% 81.00% -
  Horiz. % -33.43% 67.48% 119.60% -119.45% 84.19% 181.00% 100.00%
Tax Rate - % -19.76 % 25.19 % - % 26.81 % 23.13 % 28.97 % -
  YoY % 0.00% -178.44% 0.00% 0.00% 15.91% -20.16% -
  Horiz. % 0.00% -68.21% 86.95% 0.00% 92.54% 79.84% 100.00%
Total Cost 10,032 11,146 12,864 11,760 10,928 13,204 11,337 -2.02%
  YoY % -9.99% -13.36% 9.39% 7.61% -17.24% 16.47% -
  Horiz. % 88.49% 98.32% 113.47% 103.73% 96.39% 116.47% 100.00%
Net Worth 111,264 113,088 111,264 108,831 108,223 107,007 105,792 0.84%
  YoY % -1.61% 1.64% 2.23% 0.56% 1.14% 1.15% -
  Horiz. % 105.17% 106.90% 105.17% 102.87% 102.30% 101.15% 100.00%
Dividend
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 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
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Net Worth 111,264 113,088 111,264 108,831 108,223 107,007 105,792 0.84%
  YoY % -1.61% 1.64% 2.23% 0.56% 1.14% 1.15% -
  Horiz. % 105.17% 106.90% 105.17% 102.87% 102.30% 101.15% 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
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
NP Margin -2.53 % 3.51 % 5.79 % -7.32 % 4.85 % 8.22 % 5.48 % -
  YoY % -172.08% -39.38% 179.10% -250.93% -41.00% 50.00% -
  Horiz. % -46.17% 64.05% 105.66% -133.58% 88.50% 150.00% 100.00%
ROE -0.20 % 0.39 % 0.71 % -0.72 % 0.51 % 1.11 % 0.62 % -
  YoY % -151.28% -45.07% 198.61% -241.18% -54.05% 79.03% -
  Horiz. % -32.26% 62.90% 114.52% -116.13% 82.26% 179.03% 100.00%
Per Share
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
RPS 16.09 19.00 22.46 18.02 18.89 23.66 19.73 -3.34%
  YoY % -15.32% -15.41% 24.64% -4.61% -20.16% 19.92% -
  Horiz. % 81.55% 96.30% 113.84% 91.33% 95.74% 119.92% 100.00%
EPS -0.36 0.73 1.29 -1.29 0.91 1.96 1.08 -
  YoY % -149.32% -43.41% 200.00% -241.76% -53.57% 81.48% -
  Horiz. % -33.33% 67.59% 119.44% -119.44% 84.26% 181.48% 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 1.8300 1.8600 1.8300 1.7900 1.7800 1.7600 1.7400 0.84%
  YoY % -1.61% 1.64% 2.23% 0.56% 1.14% 1.15% -
  Horiz. % 105.17% 106.90% 105.17% 102.87% 102.30% 101.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
RPS 16.09 19.00 22.46 18.02 18.89 23.66 19.73 -3.34%
  YoY % -15.32% -15.41% 24.64% -4.61% -20.16% 19.92% -
  Horiz. % 81.55% 96.30% 113.84% 91.33% 95.74% 119.92% 100.00%
EPS -0.36 0.73 1.29 -1.29 0.91 1.96 1.08 -
  YoY % -149.32% -43.41% 200.00% -241.76% -53.57% 81.48% -
  Horiz. % -33.33% 67.59% 119.44% -119.44% 84.26% 181.48% 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 1.8300 1.8600 1.8300 1.7900 1.7800 1.7600 1.7400 0.84%
  YoY % -1.61% 1.64% 2.23% 0.56% 1.14% 1.15% -
  Horiz. % 105.17% 106.90% 105.17% 102.87% 102.30% 101.15% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Date 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 -
Price 0.7800 0.9500 1.3000 1.2000 1.3300 1.3000 1.3900 -
P/RPS 4.85 5.00 5.79 6.66 7.04 5.49 7.05 -6.04%
  YoY % -3.00% -13.64% -13.06% -5.40% 28.23% -22.13% -
  Horiz. % 68.79% 70.92% 82.13% 94.47% 99.86% 77.87% 100.00%
P/EPS -215.56 130.09 100.43 -92.82 145.96 66.36 128.44 -
  YoY % -265.70% 29.53% 208.20% -163.59% 119.95% -48.33% -
  Horiz. % -167.83% 101.28% 78.19% -72.27% 113.64% 51.67% 100.00%
EY -0.46 0.77 1.00 -1.08 0.69 1.51 0.78 -
  YoY % -159.74% -23.00% 192.59% -256.52% -54.30% 93.59% -
  Horiz. % -58.97% 98.72% 128.21% -138.46% 88.46% 193.59% 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 0.43 0.51 0.71 0.67 0.75 0.74 0.80 -9.83%
  YoY % -15.69% -28.17% 5.97% -10.67% 1.35% -7.50% -
  Horiz. % 53.75% 63.75% 88.75% 83.75% 93.75% 92.50% 100.00%
Price Multiplier on Announcement Date
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Date 26/06/19 29/06/18 30/06/17 24/06/16 30/06/15 27/06/14 28/06/13 -
Price 0.7700 0.8350 1.1400 1.1700 1.2200 1.3000 1.4200 -
P/RPS 4.78 4.39 5.08 6.49 6.46 5.49 7.20 -6.60%
  YoY % 8.88% -13.58% -21.73% 0.46% 17.67% -23.75% -
  Horiz. % 66.39% 60.97% 70.56% 90.14% 89.72% 76.25% 100.00%
P/EPS -212.80 114.34 88.07 -90.50 133.89 66.36 131.21 -
  YoY % -286.11% 29.83% 197.31% -167.59% 101.76% -49.42% -
  Horiz. % -162.18% 87.14% 67.12% -68.97% 102.04% 50.58% 100.00%
EY -0.47 0.87 1.14 -1.10 0.75 1.51 0.76 -
  YoY % -154.02% -23.68% 203.64% -246.67% -50.33% 98.68% -
  Horiz. % -61.84% 114.47% 150.00% -144.74% 98.68% 198.68% 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 0.42 0.45 0.62 0.65 0.69 0.74 0.82 -10.55%
  YoY % -6.67% -27.42% -4.62% -5.80% -6.76% -9.76% -
  Horiz. % 51.22% 54.88% 75.61% 79.27% 84.15% 90.24% 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.
 


 

352  345  520  800 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.445+0.045 
 VELESTO 0.355+0.025 
 SAPNRG 0.275+0.015 
 VELESTO-WA 0.145+0.02 
 HSI-H8B 0.20+0.025 
 GPACKET-WB 0.325+0.005 
 SAPNRG-WA 0.13+0.01 
 IFCAMSC 0.445+0.01 
 HSI-C7F 0.29-0.045 
 SANICHI 0.0450.00 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers