Highlights

[MBG] YoY Cumulative Quarter Result on 2013-10-31 [#3]

Stock [MBG]: MINTYE BHD
Announcement Date 20-Dec-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2014
Quarter 31-Oct-2013  [#3]
Profit Trend QoQ -     46.86%    YoY -     -38.27%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 34,694 37,344 39,450 35,740 40,452 43,394 38,100 -1.55%
  YoY % -7.10% -5.34% 10.38% -11.65% -6.78% 13.90% -
  Horiz. % 91.06% 98.02% 103.54% 93.81% 106.17% 113.90% 100.00%
PBT 897 5,403 3,237 3,745 5,457 7,035 5,637 -26.37%
  YoY % -83.40% 66.91% -13.56% -31.37% -22.43% 24.80% -
  Horiz. % 15.91% 95.85% 57.42% 66.44% 96.81% 124.80% 100.00%
Tax -421 -1,270 -772 -1,015 -1,000 -1,918 -1,547 -19.48%
  YoY % 66.85% -64.51% 23.94% -1.50% 47.86% -23.98% -
  Horiz. % 27.21% 82.09% 49.90% 65.61% 64.64% 123.98% 100.00%
NP 476 4,133 2,465 2,730 4,457 5,117 4,090 -30.10%
  YoY % -88.48% 67.67% -9.71% -38.75% -12.90% 25.11% -
  Horiz. % 11.64% 101.05% 60.27% 66.75% 108.97% 125.11% 100.00%
NP to SH 494 4,124 2,474 2,736 4,432 5,115 3,938 -29.23%
  YoY % -88.02% 66.69% -9.58% -38.27% -13.35% 29.89% -
  Horiz. % 12.54% 104.72% 62.82% 69.48% 112.54% 129.89% 100.00%
Tax Rate 46.93 % 23.51 % 23.85 % 27.10 % 18.33 % 27.26 % 27.44 % 9.35%
  YoY % 99.62% -1.43% -11.99% 47.85% -32.76% -0.66% -
  Horiz. % 171.03% 85.68% 86.92% 98.76% 66.80% 99.34% 100.00%
Total Cost 34,218 33,211 36,985 33,010 35,995 38,277 34,010 0.10%
  YoY % 3.03% -10.20% 12.04% -8.29% -5.96% 12.55% -
  Horiz. % 100.61% 97.65% 108.75% 97.06% 105.84% 112.55% 100.00%
Net Worth 107,615 108,831 106,400 105,184 105,184 104,611 103,919 0.58%
  YoY % -1.12% 2.29% 1.16% 0.00% 0.55% 0.67% -
  Horiz. % 103.56% 104.73% 102.39% 101.22% 101.22% 100.67% 100.00%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div - - 1,824 3,648 7,600 7,602 6,077 -
  YoY % 0.00% 0.00% -50.00% -52.00% -0.03% 25.10% -
  Horiz. % 0.00% 0.00% 30.01% 60.03% 125.06% 125.10% 100.00%
Div Payout % - % - % 73.73 % 133.33 % 171.48 % 148.63 % 154.32 % -
  YoY % 0.00% 0.00% -44.70% -22.25% 15.37% -3.69% -
  Horiz. % 0.00% 0.00% 47.78% 86.40% 111.12% 96.31% 100.00%
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 107,615 108,831 106,400 105,184 105,184 104,611 103,919 0.58%
  YoY % -1.12% 2.29% 1.16% 0.00% 0.55% 0.67% -
  Horiz. % 103.56% 104.73% 102.39% 101.22% 101.22% 100.67% 100.00%
NOSH 60,800 60,800 60,800 60,800 60,800 60,820 60,771 0.01%
  YoY % 0.00% 0.00% 0.00% 0.00% -0.03% 0.08% -
  Horiz. % 100.05% 100.05% 100.05% 100.05% 100.05% 100.08% 100.00%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 1.37 % 11.07 % 6.25 % 7.64 % 11.02 % 11.79 % 10.73 % -29.02%
  YoY % -87.62% 77.12% -18.19% -30.67% -6.53% 9.88% -
  Horiz. % 12.77% 103.17% 58.25% 71.20% 102.70% 109.88% 100.00%
ROE 0.46 % 3.79 % 2.33 % 2.60 % 4.21 % 4.89 % 3.79 % -29.61%
  YoY % -87.86% 62.66% -10.38% -38.24% -13.91% 29.02% -
  Horiz. % 12.14% 100.00% 61.48% 68.60% 111.08% 129.02% 100.00%
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 57.06 61.42 64.88 58.78 66.53 71.35 62.69 -1.55%
  YoY % -7.10% -5.33% 10.38% -11.65% -6.76% 13.81% -
  Horiz. % 91.02% 97.97% 103.49% 93.76% 106.13% 113.81% 100.00%
EPS 0.81 6.78 4.07 4.50 7.29 8.41 6.48 -29.27%
  YoY % -88.05% 66.58% -9.56% -38.27% -13.32% 29.78% -
  Horiz. % 12.50% 104.63% 62.81% 69.44% 112.50% 129.78% 100.00%
DPS 0.00 0.00 3.00 6.00 12.50 12.50 10.00 -
  YoY % 0.00% 0.00% -50.00% -52.00% 0.00% 25.00% -
  Horiz. % 0.00% 0.00% 30.00% 60.00% 125.00% 125.00% 100.00%
NAPS 1.7700 1.7900 1.7500 1.7300 1.7300 1.7200 1.7100 0.58%
  YoY % -1.12% 2.29% 1.16% 0.00% 0.58% 0.58% -
  Horiz. % 103.51% 104.68% 102.34% 101.17% 101.17% 100.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 57.06 61.42 64.88 58.78 66.53 71.37 62.66 -1.55%
  YoY % -7.10% -5.33% 10.38% -11.65% -6.78% 13.90% -
  Horiz. % 91.06% 98.02% 103.54% 93.81% 106.18% 113.90% 100.00%
EPS 0.81 6.78 4.07 4.50 7.29 8.41 6.48 -29.27%
  YoY % -88.05% 66.58% -9.56% -38.27% -13.32% 29.78% -
  Horiz. % 12.50% 104.63% 62.81% 69.44% 112.50% 129.78% 100.00%
DPS 0.00 0.00 3.00 6.00 12.50 12.50 10.00 -
  YoY % 0.00% 0.00% -50.00% -52.00% 0.00% 25.00% -
  Horiz. % 0.00% 0.00% 30.00% 60.00% 125.00% 125.00% 100.00%
NAPS 1.7700 1.7900 1.7500 1.7300 1.7300 1.7206 1.7092 0.58%
  YoY % -1.12% 2.29% 1.16% 0.00% 0.55% 0.67% -
  Horiz. % 103.56% 104.73% 102.39% 101.22% 101.22% 100.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 1.0400 1.2200 1.2500 1.3300 1.4500 1.1600 1.1400 -
P/RPS 1.82 1.99 1.93 2.26 2.18 1.63 1.82 -
  YoY % -8.54% 3.11% -14.60% 3.67% 33.74% -10.44% -
  Horiz. % 100.00% 109.34% 106.04% 124.18% 119.78% 89.56% 100.00%
P/EPS 128.00 17.99 30.72 29.56 19.89 13.79 17.59 39.16%
  YoY % 611.51% -41.44% 3.92% 48.62% 44.23% -21.60% -
  Horiz. % 727.69% 102.27% 174.64% 168.05% 113.08% 78.40% 100.00%
EY 0.78 5.56 3.26 3.38 5.03 7.25 5.68 -28.15%
  YoY % -85.97% 70.55% -3.55% -32.80% -30.62% 27.64% -
  Horiz. % 13.73% 97.89% 57.39% 59.51% 88.56% 127.64% 100.00%
DY 0.00 0.00 2.40 4.51 8.62 10.78 8.77 -
  YoY % 0.00% 0.00% -46.78% -47.68% -20.04% 22.92% -
  Horiz. % 0.00% 0.00% 27.37% 51.43% 98.29% 122.92% 100.00%
P/NAPS 0.59 0.68 0.71 0.77 0.84 0.67 0.67 -2.10%
  YoY % -13.24% -4.23% -7.79% -8.33% 25.37% 0.00% -
  Horiz. % 88.06% 101.49% 105.97% 114.93% 125.37% 100.00% 100.00%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 27/12/16 18/12/15 24/12/14 20/12/13 21/12/12 28/12/11 20/12/10 -
Price 1.0100 1.2500 1.1500 1.3800 1.4000 1.1800 1.1700 -
P/RPS 1.77 2.04 1.77 2.35 2.10 1.65 1.87 -0.91%
  YoY % -13.24% 15.25% -24.68% 11.90% 27.27% -11.76% -
  Horiz. % 94.65% 109.09% 94.65% 125.67% 112.30% 88.24% 100.00%
P/EPS 124.31 18.43 28.26 30.67 19.21 14.03 18.06 37.88%
  YoY % 574.50% -34.78% -7.86% 59.66% 36.92% -22.31% -
  Horiz. % 688.32% 102.05% 156.48% 169.82% 106.37% 77.69% 100.00%
EY 0.80 5.43 3.54 3.26 5.21 7.13 5.54 -27.55%
  YoY % -85.27% 53.39% 8.59% -37.43% -26.93% 28.70% -
  Horiz. % 14.44% 98.01% 63.90% 58.84% 94.04% 128.70% 100.00%
DY 0.00 0.00 2.61 4.35 8.93 10.59 8.55 -
  YoY % 0.00% 0.00% -40.00% -51.29% -15.68% 23.86% -
  Horiz. % 0.00% 0.00% 30.53% 50.88% 104.44% 123.86% 100.00%
P/NAPS 0.57 0.70 0.66 0.80 0.81 0.69 0.68 -2.90%
  YoY % -18.57% 6.06% -17.50% -1.23% 17.39% 1.47% -
  Horiz. % 83.82% 102.94% 97.06% 117.65% 119.12% 101.47% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers