Highlights

[MBG] YoY Cumulative Quarter Result on 2012-01-31 [#4]

Stock [MBG]: MINTYE BHD
Announcement Date 30-Mar-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2012
Quarter 31-Jan-2012  [#4]
Profit Trend QoQ -     26.30%    YoY -     44.88%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 50,308 47,392 50,814 56,333 50,579 51,212 53,383 -0.98%
  YoY % 6.15% -6.73% -9.80% 11.38% -1.24% -4.07% -
  Horiz. % 94.24% 88.78% 95.19% 105.53% 94.75% 95.93% 100.00%
PBT 5,276 5,199 5,548 9,133 7,137 9,160 6,020 -2.17%
  YoY % 1.48% -6.29% -39.25% 27.97% -22.09% 52.16% -
  Horiz. % 87.64% 86.36% 92.16% 151.71% 118.55% 152.16% 100.00%
Tax -1,330 -1,042 -1,354 -2,645 -2,553 -2,417 -3,772 -15.94%
  YoY % -27.64% 23.04% 48.81% -3.60% -5.63% 35.92% -
  Horiz. % 35.26% 27.62% 35.90% 70.12% 67.68% 64.08% 100.00%
NP 3,946 4,157 4,194 6,488 4,584 6,743 2,248 9.83%
  YoY % -5.08% -0.88% -35.36% 41.54% -32.02% 199.96% -
  Horiz. % 175.53% 184.92% 186.57% 288.61% 203.91% 299.96% 100.00%
NP to SH 3,950 4,150 4,179 6,460 4,459 6,675 1,804 13.95%
  YoY % -4.82% -0.69% -35.31% 44.88% -33.20% 270.01% -
  Horiz. % 218.96% 230.04% 231.65% 358.09% 247.17% 370.01% 100.00%
Tax Rate 25.21 % 20.04 % 24.41 % 28.96 % 35.77 % 26.39 % 62.66 % -14.07%
  YoY % 25.80% -17.90% -15.71% -19.04% 35.54% -57.88% -
  Horiz. % 40.23% 31.98% 38.96% 46.22% 57.09% 42.12% 100.00%
Total Cost 46,362 43,235 46,620 49,845 45,995 44,469 51,135 -1.62%
  YoY % 7.23% -7.26% -6.47% 8.37% 3.43% -13.04% -
  Horiz. % 90.67% 84.55% 91.17% 97.48% 89.95% 86.96% 100.00%
Net Worth 107,586 106,381 105,109 106,366 104,528 102,748 99,838 1.25%
  YoY % 1.13% 1.21% -1.18% 1.76% 1.73% 2.92% -
  Horiz. % 107.76% 106.55% 105.28% 106.54% 104.70% 102.92% 100.00%
Dividend
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Div 1,823 3,647 7,594 7,597 6,077 - 5,478 -16.75%
  YoY % -50.00% -51.97% -0.04% 25.02% 0.00% 0.00% -
  Horiz. % 33.28% 66.57% 138.61% 138.67% 110.92% 0.00% 100.00%
Div Payout % 46.16 % 87.89 % 181.73 % 117.61 % 136.29 % - % 303.71 % -26.94%
  YoY % -47.48% -51.64% 54.52% -13.71% 0.00% 0.00% -
  Horiz. % 15.20% 28.94% 59.84% 38.72% 44.88% 0.00% 100.00%
Equity
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Net Worth 107,586 106,381 105,109 106,366 104,528 102,748 99,838 1.25%
  YoY % 1.13% 1.21% -1.18% 1.76% 1.73% 2.92% -
  Horiz. % 107.76% 106.55% 105.28% 106.54% 104.70% 102.92% 100.00%
NOSH 60,783 60,789 60,756 60,780 60,772 60,798 60,877 -0.03%
  YoY % -0.01% 0.05% -0.04% 0.01% -0.04% -0.13% -
  Horiz. % 99.85% 99.86% 99.80% 99.84% 99.83% 99.87% 100.00%
Ratio Analysis
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
NP Margin 7.84 % 8.77 % 8.25 % 11.52 % 9.06 % 13.17 % 4.21 % 10.91%
  YoY % -10.60% 6.30% -28.39% 27.15% -31.21% 212.83% -
  Horiz. % 186.22% 208.31% 195.96% 273.63% 215.20% 312.83% 100.00%
ROE 3.67 % 3.90 % 3.98 % 6.07 % 4.27 % 6.50 % 1.81 % 12.50%
  YoY % -5.90% -2.01% -34.43% 42.15% -34.31% 259.12% -
  Horiz. % 202.76% 215.47% 219.89% 335.36% 235.91% 359.12% 100.00%
Per Share
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 82.77 77.96 83.63 92.68 83.23 84.23 87.69 -0.96%
  YoY % 6.17% -6.78% -9.76% 11.35% -1.19% -3.95% -
  Horiz. % 94.39% 88.90% 95.37% 105.69% 94.91% 96.05% 100.00%
EPS 6.50 6.83 6.87 10.63 7.33 10.98 2.97 13.94%
  YoY % -4.83% -0.58% -35.37% 45.02% -33.24% 269.70% -
  Horiz. % 218.86% 229.97% 231.31% 357.91% 246.80% 369.70% 100.00%
DPS 3.00 6.00 12.50 12.50 10.00 0.00 9.00 -16.72%
  YoY % -50.00% -52.00% 0.00% 25.00% 0.00% 0.00% -
  Horiz. % 33.33% 66.67% 138.89% 138.89% 111.11% 0.00% 100.00%
NAPS 1.7700 1.7500 1.7300 1.7500 1.7200 1.6900 1.6400 1.28%
  YoY % 1.14% 1.16% -1.14% 1.74% 1.78% 3.05% -
  Horiz. % 107.93% 106.71% 105.49% 106.71% 104.88% 103.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 82.74 77.95 83.58 92.65 83.19 84.23 87.80 -0.98%
  YoY % 6.14% -6.74% -9.79% 11.37% -1.23% -4.07% -
  Horiz. % 94.24% 88.78% 95.19% 105.52% 94.75% 95.93% 100.00%
EPS 6.50 6.83 6.87 10.63 7.33 10.98 2.97 13.94%
  YoY % -4.83% -0.58% -35.37% 45.02% -33.24% 269.70% -
  Horiz. % 218.86% 229.97% 231.31% 357.91% 246.80% 369.70% 100.00%
DPS 3.00 6.00 12.49 12.50 10.00 0.00 9.01 -16.74%
  YoY % -50.00% -51.96% -0.08% 25.00% 0.00% 0.00% -
  Horiz. % 33.30% 66.59% 138.62% 138.73% 110.99% 0.00% 100.00%
NAPS 1.7695 1.7497 1.7288 1.7494 1.7192 1.6899 1.6421 1.25%
  YoY % 1.13% 1.21% -1.18% 1.76% 1.73% 2.91% -
  Horiz. % 107.76% 106.55% 105.28% 106.53% 104.70% 102.91% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 -
Price 1.1800 1.4000 1.4600 1.5000 1.1900 1.0500 1.0200 -
P/RPS 1.43 1.80 1.75 1.62 1.43 1.25 1.16 3.55%
  YoY % -20.56% 2.86% 8.02% 13.29% 14.40% 7.76% -
  Horiz. % 123.28% 155.17% 150.86% 139.66% 123.28% 107.76% 100.00%
P/EPS 18.16 20.51 21.23 14.11 16.22 9.56 34.42 -10.10%
  YoY % -11.46% -3.39% 50.46% -13.01% 69.67% -72.23% -
  Horiz. % 52.76% 59.59% 61.68% 40.99% 47.12% 27.77% 100.00%
EY 5.51 4.88 4.71 7.09 6.17 10.46 2.91 11.22%
  YoY % 12.91% 3.61% -33.57% 14.91% -41.01% 259.45% -
  Horiz. % 189.35% 167.70% 161.86% 243.64% 212.03% 359.45% 100.00%
DY 2.54 4.29 8.56 8.33 8.40 0.00 8.82 -18.73%
  YoY % -40.79% -49.88% 2.76% -0.83% 0.00% 0.00% -
  Horiz. % 28.80% 48.64% 97.05% 94.44% 95.24% 0.00% 100.00%
P/NAPS 0.67 0.80 0.84 0.86 0.69 0.62 0.62 1.30%
  YoY % -16.25% -4.76% -2.33% 24.64% 11.29% 0.00% -
  Horiz. % 108.06% 129.03% 135.48% 138.71% 111.29% 100.00% 100.00%
Price Multiplier on Announcement Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 27/03/15 28/03/14 28/03/13 30/03/12 30/03/11 26/03/10 25/03/09 -
Price 1.2300 1.3500 1.4800 1.3000 1.0300 1.0200 0.6400 -
P/RPS 1.49 1.73 1.77 1.40 1.24 1.21 0.73 12.62%
  YoY % -13.87% -2.26% 26.43% 12.90% 2.48% 65.75% -
  Horiz. % 204.11% 236.99% 242.47% 191.78% 169.86% 165.75% 100.00%
P/EPS 18.93 19.77 21.52 12.23 14.04 9.29 21.60 -2.17%
  YoY % -4.25% -8.13% 75.96% -12.89% 51.13% -56.99% -
  Horiz. % 87.64% 91.53% 99.63% 56.62% 65.00% 43.01% 100.00%
EY 5.28 5.06 4.65 8.18 7.12 10.76 4.63 2.21%
  YoY % 4.35% 8.82% -43.15% 14.89% -33.83% 132.40% -
  Horiz. % 114.04% 109.29% 100.43% 176.67% 153.78% 232.40% 100.00%
DY 2.44 4.44 8.45 9.62 9.71 0.00 14.06 -25.30%
  YoY % -45.05% -47.46% -12.16% -0.93% 0.00% 0.00% -
  Horiz. % 17.35% 31.58% 60.10% 68.42% 69.06% 0.00% 100.00%
P/NAPS 0.69 0.77 0.86 0.74 0.60 0.60 0.39 9.97%
  YoY % -10.39% -10.47% 16.22% 23.33% 0.00% 53.85% -
  Horiz. % 176.92% 197.44% 220.51% 189.74% 153.85% 153.85% 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.
 


 

338  386  529  765 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 ARMADA 0.515-0.03 
 NETX 0.020.00 
 EKOVEST 0.855+0.04 
 FINTEC 0.07-0.01 
 KNM 0.40-0.01 
 SEACERA 0.38-0.11 
 MYEG 1.21+0.04 
 ALAM-WA 0.07+0.005 
 IWCITY 0.95+0.045 
Partners & Brokers