Highlights

[MBG] YoY Cumulative Quarter Result on 2014-01-31 [#4]

Stock [MBG]: MINTYE BHD
Announcement Date 28-Mar-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2014
Quarter 31-Jan-2014  [#4]
Profit Trend QoQ -     51.68%    YoY -     -0.69%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Revenue 48,154 50,515 50,308 47,392 50,814 56,333 50,579 -0.81%
  YoY % -4.67% 0.41% 6.15% -6.73% -9.80% 11.38% -
  Horiz. % 95.21% 99.87% 99.46% 93.70% 100.46% 111.38% 100.00%
PBT 3,521 5,953 5,276 5,199 5,548 9,133 7,137 -11.10%
  YoY % -40.85% 12.83% 1.48% -6.29% -39.25% 27.97% -
  Horiz. % 49.33% 83.41% 73.92% 72.85% 77.74% 127.97% 100.00%
Tax -1,073 -1,551 -1,330 -1,042 -1,354 -2,645 -2,553 -13.44%
  YoY % 30.82% -16.62% -27.64% 23.04% 48.81% -3.60% -
  Horiz. % 42.03% 60.75% 52.10% 40.81% 53.04% 103.60% 100.00%
NP 2,448 4,402 3,946 4,157 4,194 6,488 4,584 -9.92%
  YoY % -44.39% 11.56% -5.08% -0.88% -35.36% 41.54% -
  Horiz. % 53.40% 96.03% 86.08% 90.68% 91.49% 141.54% 100.00%
NP to SH 2,455 4,400 3,950 4,150 4,179 6,460 4,459 -9.46%
  YoY % -44.20% 11.39% -4.82% -0.69% -35.31% 44.88% -
  Horiz. % 55.06% 98.68% 88.58% 93.07% 93.72% 144.88% 100.00%
Tax Rate 30.47 % 26.05 % 25.21 % 20.04 % 24.41 % 28.96 % 35.77 % -2.64%
  YoY % 16.97% 3.33% 25.80% -17.90% -15.71% -19.04% -
  Horiz. % 85.18% 72.83% 70.48% 56.02% 68.24% 80.96% 100.00%
Total Cost 45,706 46,113 46,362 43,235 46,620 49,845 45,995 -0.10%
  YoY % -0.88% -0.54% 7.23% -7.26% -6.47% 8.37% -
  Horiz. % 99.37% 100.26% 100.80% 94.00% 101.36% 108.37% 100.00%
Net Worth 109,439 108,784 107,586 106,381 105,109 106,366 104,528 0.77%
  YoY % 0.60% 1.11% 1.13% 1.21% -1.18% 1.76% -
  Horiz. % 104.70% 104.07% 102.93% 101.77% 100.56% 101.76% 100.00%
Dividend
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Div 3,040 1,823 1,823 3,647 7,594 7,597 6,077 -10.89%
  YoY % 66.74% -0.02% -50.00% -51.97% -0.04% 25.02% -
  Horiz. % 50.02% 30.00% 30.01% 60.02% 124.97% 125.02% 100.00%
Div Payout % 123.83 % 41.44 % 46.16 % 87.89 % 181.73 % 117.61 % 136.29 % -1.58%
  YoY % 198.82% -10.23% -47.48% -51.64% 54.52% -13.71% -
  Horiz. % 90.86% 30.41% 33.87% 64.49% 133.34% 86.29% 100.00%
Equity
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Net Worth 109,439 108,784 107,586 106,381 105,109 106,366 104,528 0.77%
  YoY % 0.60% 1.11% 1.13% 1.21% -1.18% 1.76% -
  Horiz. % 104.70% 104.07% 102.93% 101.77% 100.56% 101.76% 100.00%
NOSH 60,800 60,773 60,783 60,789 60,756 60,780 60,772 0.01%
  YoY % 0.04% -0.02% -0.01% 0.05% -0.04% 0.01% -
  Horiz. % 100.05% 100.00% 100.02% 100.03% 99.97% 100.01% 100.00%
Ratio Analysis
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
NP Margin 5.08 % 8.71 % 7.84 % 8.77 % 8.25 % 11.52 % 9.06 % -9.18%
  YoY % -41.68% 11.10% -10.60% 6.30% -28.39% 27.15% -
  Horiz. % 56.07% 96.14% 86.53% 96.80% 91.06% 127.15% 100.00%
ROE 2.24 % 4.04 % 3.67 % 3.90 % 3.98 % 6.07 % 4.27 % -10.19%
  YoY % -44.55% 10.08% -5.90% -2.01% -34.43% 42.15% -
  Horiz. % 52.46% 94.61% 85.95% 91.33% 93.21% 142.15% 100.00%
Per Share
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 79.20 83.12 82.77 77.96 83.63 92.68 83.23 -0.82%
  YoY % -4.72% 0.42% 6.17% -6.78% -9.76% 11.35% -
  Horiz. % 95.16% 99.87% 99.45% 93.67% 100.48% 111.35% 100.00%
EPS 4.04 7.24 6.50 6.83 6.87 10.63 7.33 -9.44%
  YoY % -44.20% 11.38% -4.83% -0.58% -35.37% 45.02% -
  Horiz. % 55.12% 98.77% 88.68% 93.18% 93.72% 145.02% 100.00%
DPS 5.00 3.00 3.00 6.00 12.50 12.50 10.00 -10.90%
  YoY % 66.67% 0.00% -50.00% -52.00% 0.00% 25.00% -
  Horiz. % 50.00% 30.00% 30.00% 60.00% 125.00% 125.00% 100.00%
NAPS 1.8000 1.7900 1.7700 1.7500 1.7300 1.7500 1.7200 0.76%
  YoY % 0.56% 1.13% 1.14% 1.16% -1.14% 1.74% -
  Horiz. % 104.65% 104.07% 102.91% 101.74% 100.58% 101.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 79.20 83.08 82.74 77.95 83.58 92.65 83.19 -0.82%
  YoY % -4.67% 0.41% 6.14% -6.74% -9.79% 11.37% -
  Horiz. % 95.20% 99.87% 99.46% 93.70% 100.47% 111.37% 100.00%
EPS 4.04 7.24 6.50 6.83 6.87 10.63 7.33 -9.44%
  YoY % -44.20% 11.38% -4.83% -0.58% -35.37% 45.02% -
  Horiz. % 55.12% 98.77% 88.68% 93.18% 93.72% 145.02% 100.00%
DPS 5.00 3.00 3.00 6.00 12.49 12.50 10.00 -10.90%
  YoY % 66.67% 0.00% -50.00% -51.96% -0.08% 25.00% -
  Horiz. % 50.00% 30.00% 30.00% 60.00% 124.90% 125.00% 100.00%
NAPS 1.8000 1.7892 1.7695 1.7497 1.7288 1.7494 1.7192 0.77%
  YoY % 0.60% 1.11% 1.13% 1.21% -1.18% 1.76% -
  Horiz. % 104.70% 104.07% 102.93% 101.77% 100.56% 101.76% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 -
Price 1.0000 1.2500 1.1800 1.4000 1.4600 1.5000 1.1900 -
P/RPS 1.26 1.50 1.43 1.80 1.75 1.62 1.43 -2.09%
  YoY % -16.00% 4.90% -20.56% 2.86% 8.02% 13.29% -
  Horiz. % 88.11% 104.90% 100.00% 125.87% 122.38% 113.29% 100.00%
P/EPS 24.77 17.27 18.16 20.51 21.23 14.11 16.22 7.30%
  YoY % 43.43% -4.90% -11.46% -3.39% 50.46% -13.01% -
  Horiz. % 152.71% 106.47% 111.96% 126.45% 130.89% 86.99% 100.00%
EY 4.04 5.79 5.51 4.88 4.71 7.09 6.17 -6.81%
  YoY % -30.22% 5.08% 12.91% 3.61% -33.57% 14.91% -
  Horiz. % 65.48% 93.84% 89.30% 79.09% 76.34% 114.91% 100.00%
DY 5.00 2.40 2.54 4.29 8.56 8.33 8.40 -8.28%
  YoY % 108.33% -5.51% -40.79% -49.88% 2.76% -0.83% -
  Horiz. % 59.52% 28.57% 30.24% 51.07% 101.90% 99.17% 100.00%
P/NAPS 0.56 0.70 0.67 0.80 0.84 0.86 0.69 -3.42%
  YoY % -20.00% 4.48% -16.25% -4.76% -2.33% 24.64% -
  Horiz. % 81.16% 101.45% 97.10% 115.94% 121.74% 124.64% 100.00%
Price Multiplier on Announcement Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 31/03/17 30/03/16 27/03/15 28/03/14 28/03/13 30/03/12 30/03/11 -
Price 1.0600 1.2000 1.2300 1.3500 1.4800 1.3000 1.0300 -
P/RPS 1.34 1.44 1.49 1.73 1.77 1.40 1.24 1.30%
  YoY % -6.94% -3.36% -13.87% -2.26% 26.43% 12.90% -
  Horiz. % 108.06% 116.13% 120.16% 139.52% 142.74% 112.90% 100.00%
P/EPS 26.25 16.57 18.93 19.77 21.52 12.23 14.04 10.98%
  YoY % 58.42% -12.47% -4.25% -8.13% 75.96% -12.89% -
  Horiz. % 186.97% 118.02% 134.83% 140.81% 153.28% 87.11% 100.00%
EY 3.81 6.03 5.28 5.06 4.65 8.18 7.12 -9.89%
  YoY % -36.82% 14.20% 4.35% 8.82% -43.15% 14.89% -
  Horiz. % 53.51% 84.69% 74.16% 71.07% 65.31% 114.89% 100.00%
DY 4.72 2.50 2.44 4.44 8.45 9.62 9.71 -11.32%
  YoY % 88.80% 2.46% -45.05% -47.46% -12.16% -0.93% -
  Horiz. % 48.61% 25.75% 25.13% 45.73% 87.02% 99.07% 100.00%
P/NAPS 0.59 0.67 0.69 0.77 0.86 0.74 0.60 -0.28%
  YoY % -11.94% -2.90% -10.39% -10.47% 16.22% 23.33% -
  Horiz. % 98.33% 111.67% 115.00% 128.33% 143.33% 123.33% 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.
 


 

259  596  503  931 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.1550.00 
 MYEG 1.21-0.09 
 SAPNRG 0.225-0.01 
 ARMADA 0.375-0.025 
 ALAM 0.13-0.01 
 AIRASIA 1.12-0.04 
 MTOUCHE 0.155-0.02 
 XOX 0.045-0.005 
 IRIS 0.1450.00 
 PWRWELL 0.355-0.02 

TOP ARTICLES

1. WORST IS OVER FOR THIS COMPANY !!! RENEWED BUYING INTEREST EMERGES !! Bursa Master
2. TUN DR M STAYING ON AFTER APAC END NOV 2020 & BEYOND VERY GOOD FOR NFCP BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. THE BIGGEST LOSERS IN PH'S GAME OF THRONES ARE DAP AND AMANAH save malaysia!!!
4. Government Stimulus on 27 Feb : Complete List of Stocks to Watch ! The Pelham Blue Fund
5. MYEG and Other Related Stocks to Watch on 24th Feb 2020 Weekly GreenTrades watchlist
6. Dayang: Intelligent investors versus ignorant investors - Koon Yew Yin Koon Yew Yin's Blog
7. Dayang: My advice for the board of directors - Koon Yew Yin Koon Yew Yin's Blog
8. TOP 10 VALUABLE INVESTMENT SECRETS MY JOHOR SIFU TAUGHT ME(REPOSTING) (Calvin Tan Research) THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers