Highlights

[MBG] YoY Cumulative Quarter Result on 2014-07-31 [#2]

Stock [MBG]: MINTYE BHD
Announcement Date 26-Sep-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2015
Quarter 31-Jul-2014  [#2]
Profit Trend QoQ -     59.53%    YoY -     1.99%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Revenue 25,997 22,900 23,990 27,972 23,436 29,468 28,321 -1.42%
  YoY % 13.52% -4.54% -14.24% 19.35% -20.47% 4.05% -
  Horiz. % 91.79% 80.86% 84.71% 98.77% 82.75% 104.05% 100.00%
PBT 1,693 289 2,517 2,491 2,530 5,249 4,755 -15.80%
  YoY % 485.81% -88.52% 1.04% -1.54% -51.80% 10.39% -
  Horiz. % 35.60% 6.08% 52.93% 52.39% 53.21% 110.39% 100.00%
Tax -413 -208 -635 -590 -668 -1,243 -1,362 -18.02%
  YoY % -98.56% 67.24% -7.63% 11.68% 46.26% 8.74% -
  Horiz. % 30.32% 15.27% 46.62% 43.32% 49.05% 91.26% 100.00%
NP 1,280 81 1,882 1,901 1,862 4,006 3,393 -14.98%
  YoY % 1,480.25% -95.70% -1.00% 2.09% -53.52% 18.07% -
  Horiz. % 37.72% 2.39% 55.47% 56.03% 54.88% 118.07% 100.00%
NP to SH 1,296 83 1,878 1,900 1,863 3,986 3,391 -14.80%
  YoY % 1,461.45% -95.58% -1.16% 1.99% -53.26% 17.55% -
  Horiz. % 38.22% 2.45% 55.38% 56.03% 54.94% 117.55% 100.00%
Tax Rate 24.39 % 71.97 % 25.23 % 23.69 % 26.40 % 23.68 % 28.64 % -2.64%
  YoY % -66.11% 185.26% 6.50% -10.27% 11.49% -17.32% -
  Horiz. % 85.16% 251.29% 88.09% 82.72% 92.18% 82.68% 100.00%
Total Cost 24,717 22,819 22,108 26,071 21,574 25,462 24,928 -0.14%
  YoY % 8.32% 3.22% -15.20% 20.84% -15.27% 2.14% -
  Horiz. % 99.15% 91.54% 88.69% 104.59% 86.55% 102.14% 100.00%
Net Worth 109,439 107,007 107,007 106,400 104,576 105,184 103,310 0.96%
  YoY % 2.27% 0.00% 0.57% 1.74% -0.58% 1.81% -
  Horiz. % 105.93% 103.58% 103.58% 102.99% 101.23% 101.81% 100.00%
Dividend
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Div - - - 1,824 3,648 7,600 7,596 -
  YoY % 0.00% 0.00% 0.00% -50.00% -52.00% 0.05% -
  Horiz. % 0.00% 0.00% 0.00% 24.01% 48.02% 100.05% 100.00%
Div Payout % - % - % - % 96.00 % 195.81 % 190.67 % 224.01 % -
  YoY % 0.00% 0.00% 0.00% -50.97% 2.70% -14.88% -
  Horiz. % 0.00% 0.00% 0.00% 42.86% 87.41% 85.12% 100.00%
Equity
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Net Worth 109,439 107,007 107,007 106,400 104,576 105,184 103,310 0.96%
  YoY % 2.27% 0.00% 0.57% 1.74% -0.58% 1.81% -
  Horiz. % 105.93% 103.58% 103.58% 102.99% 101.23% 101.81% 100.00%
NOSH 60,800 60,800 60,800 60,800 60,800 60,800 60,770 0.01%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.05% -
  Horiz. % 100.05% 100.05% 100.05% 100.05% 100.05% 100.05% 100.00%
Ratio Analysis
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
NP Margin 4.92 % 0.35 % 7.84 % 6.80 % 7.95 % 13.59 % 11.98 % -13.77%
  YoY % 1,305.71% -95.54% 15.29% -14.47% -41.50% 13.44% -
  Horiz. % 41.07% 2.92% 65.44% 56.76% 66.36% 113.44% 100.00%
ROE 1.18 % 0.08 % 1.76 % 1.79 % 1.78 % 3.79 % 3.28 % -15.65%
  YoY % 1,375.00% -95.45% -1.68% 0.56% -53.03% 15.55% -
  Horiz. % 35.98% 2.44% 53.66% 54.57% 54.27% 115.55% 100.00%
Per Share
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 42.76 37.66 39.46 46.01 38.55 48.47 46.60 -1.42%
  YoY % 13.54% -4.56% -14.24% 19.35% -20.47% 4.01% -
  Horiz. % 91.76% 80.82% 84.68% 98.73% 82.73% 104.01% 100.00%
EPS 2.13 0.14 3.09 3.13 3.06 6.56 5.58 -14.82%
  YoY % 1,421.43% -95.47% -1.28% 2.29% -53.35% 17.56% -
  Horiz. % 38.17% 2.51% 55.38% 56.09% 54.84% 117.56% 100.00%
DPS 0.00 0.00 0.00 3.00 6.00 12.50 12.50 -
  YoY % 0.00% 0.00% 0.00% -50.00% -52.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 24.00% 48.00% 100.00% 100.00%
NAPS 1.8000 1.7600 1.7600 1.7500 1.7200 1.7300 1.7000 0.96%
  YoY % 2.27% 0.00% 0.57% 1.74% -0.58% 1.76% -
  Horiz. % 105.88% 103.53% 103.53% 102.94% 101.18% 101.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 42.76 37.66 39.46 46.01 38.55 48.47 46.58 -1.41%
  YoY % 13.54% -4.56% -14.24% 19.35% -20.47% 4.06% -
  Horiz. % 91.80% 80.85% 84.71% 98.78% 82.76% 104.06% 100.00%
EPS 2.13 0.14 3.09 3.13 3.06 6.56 5.58 -14.82%
  YoY % 1,421.43% -95.47% -1.28% 2.29% -53.35% 17.56% -
  Horiz. % 38.17% 2.51% 55.38% 56.09% 54.84% 117.56% 100.00%
DPS 0.00 0.00 0.00 3.00 6.00 12.50 12.49 -
  YoY % 0.00% 0.00% 0.00% -50.00% -52.00% 0.08% -
  Horiz. % 0.00% 0.00% 0.00% 24.02% 48.04% 100.08% 100.00%
NAPS 1.8000 1.7600 1.7600 1.7500 1.7200 1.7300 1.6992 0.96%
  YoY % 2.27% 0.00% 0.57% 1.74% -0.58% 1.81% -
  Horiz. % 105.93% 103.58% 103.58% 102.99% 101.22% 101.81% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 -
Price 1.0700 1.0800 1.2200 1.3000 1.4000 1.4400 1.2200 -
P/RPS 2.50 2.87 3.09 2.83 3.63 2.97 2.62 -0.78%
  YoY % -12.89% -7.12% 9.19% -22.04% 22.22% 13.36% -
  Horiz. % 95.42% 109.54% 117.94% 108.02% 138.55% 113.36% 100.00%
P/EPS 50.20 791.13 39.50 41.60 45.69 21.96 21.86 14.85%
  YoY % -93.65% 1,902.86% -5.05% -8.95% 108.06% 0.46% -
  Horiz. % 229.64% 3,619.08% 180.70% 190.30% 209.01% 100.46% 100.00%
EY 1.99 0.13 2.53 2.40 2.19 4.55 4.57 -12.93%
  YoY % 1,430.77% -94.86% 5.42% 9.59% -51.87% -0.44% -
  Horiz. % 43.54% 2.84% 55.36% 52.52% 47.92% 99.56% 100.00%
DY 0.00 0.00 0.00 2.31 4.29 8.68 10.25 -
  YoY % 0.00% 0.00% 0.00% -46.15% -50.58% -15.32% -
  Horiz. % 0.00% 0.00% 0.00% 22.54% 41.85% 84.68% 100.00%
P/NAPS 0.59 0.61 0.69 0.74 0.81 0.83 0.72 -3.26%
  YoY % -3.28% -11.59% -6.76% -8.64% -2.41% 15.28% -
  Horiz. % 81.94% 84.72% 95.83% 102.78% 112.50% 115.28% 100.00%
Price Multiplier on Announcement Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 21/09/17 30/09/16 30/09/15 26/09/14 27/09/13 27/09/12 29/09/11 -
Price 1.0500 1.0500 1.2200 1.2500 1.4200 1.4400 1.1700 -
P/RPS 2.46 2.79 3.09 2.72 3.68 2.97 2.51 -0.33%
  YoY % -11.83% -9.71% 13.60% -26.09% 23.91% 18.33% -
  Horiz. % 98.01% 111.16% 123.11% 108.37% 146.61% 118.33% 100.00%
P/EPS 49.26 769.16 39.50 40.00 46.34 21.96 20.97 15.28%
  YoY % -93.60% 1,847.24% -1.25% -13.68% 111.02% 4.72% -
  Horiz. % 234.91% 3,667.91% 188.36% 190.75% 220.98% 104.72% 100.00%
EY 2.03 0.13 2.53 2.50 2.16 4.55 4.77 -13.26%
  YoY % 1,461.54% -94.86% 1.20% 15.74% -52.53% -4.61% -
  Horiz. % 42.56% 2.73% 53.04% 52.41% 45.28% 95.39% 100.00%
DY 0.00 0.00 0.00 2.40 4.23 8.68 10.68 -
  YoY % 0.00% 0.00% 0.00% -43.26% -51.27% -18.73% -
  Horiz. % 0.00% 0.00% 0.00% 22.47% 39.61% 81.27% 100.00%
P/NAPS 0.58 0.60 0.69 0.71 0.83 0.83 0.69 -2.85%
  YoY % -3.33% -13.04% -2.82% -14.46% 0.00% 20.29% -
  Horiz. % 84.06% 86.96% 100.00% 102.90% 120.29% 120.29% 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
 
 

623  301  516  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.005 
 VSOLAR 0.08-0.005 
 AT-WC 0.0450.00 
 IRIS 0.195+0.005 
 PDZ 0.07+0.02 
 ASIAPLY 0.245+0.045 
 MYEG 1.51-0.01 
 PRESBHD 0.45+0.035 
 CONNECT 0.29+0.045 
 NOTION 0.74+0.12 

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