Highlights

[MBG] YoY Cumulative Quarter Result on 2015-10-31 [#3]

Stock [MBG]: MINTYE BHD
Announcement Date 18-Dec-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2016
Quarter 31-Oct-2015  [#3]
Profit Trend QoQ -     119.60%    YoY -     66.69%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 34,200 38,238 34,694 37,344 39,450 35,740 40,452 -2.76%
  YoY % -10.56% 10.22% -7.10% -5.34% 10.38% -11.65% -
  Horiz. % 84.54% 94.53% 85.77% 92.32% 97.52% 88.35% 100.00%
PBT 126 2,153 897 5,403 3,237 3,745 5,457 -46.62%
  YoY % -94.15% 140.02% -83.40% 66.91% -13.56% -31.37% -
  Horiz. % 2.31% 39.45% 16.44% 99.01% 59.32% 68.63% 100.00%
Tax 843 -435 -421 -1,270 -772 -1,015 -1,000 -
  YoY % 293.79% -3.33% 66.85% -64.51% 23.94% -1.50% -
  Horiz. % -84.30% 43.50% 42.10% 127.00% 77.20% 101.50% 100.00%
NP 969 1,718 476 4,133 2,465 2,730 4,457 -22.45%
  YoY % -43.60% 260.92% -88.48% 67.67% -9.71% -38.75% -
  Horiz. % 21.74% 38.55% 10.68% 92.73% 55.31% 61.25% 100.00%
NP to SH 1,079 1,770 494 4,124 2,474 2,736 4,432 -20.97%
  YoY % -39.04% 258.30% -88.02% 66.69% -9.58% -38.27% -
  Horiz. % 24.35% 39.94% 11.15% 93.05% 55.82% 61.73% 100.00%
Tax Rate -669.05 % 20.20 % 46.93 % 23.51 % 23.85 % 27.10 % 18.33 % -
  YoY % -3,412.13% -56.96% 99.62% -1.43% -11.99% 47.85% -
  Horiz. % -3,650.03% 110.20% 256.03% 128.26% 130.11% 147.85% 100.00%
Total Cost 33,231 36,520 34,218 33,211 36,985 33,010 35,995 -1.32%
  YoY % -9.01% 6.73% 3.03% -10.20% 12.04% -8.29% -
  Horiz. % 92.32% 101.46% 95.06% 92.27% 102.75% 91.71% 100.00%
Net Worth 111,264 110,047 107,615 108,831 106,400 105,184 105,184 0.94%
  YoY % 1.10% 2.26% -1.12% 2.29% 1.16% 0.00% -
  Horiz. % 105.78% 104.62% 102.31% 103.47% 101.16% 100.00% 100.00%
Dividend
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Div - - - - 1,824 3,648 7,600 -
  YoY % 0.00% 0.00% 0.00% 0.00% -50.00% -52.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 24.00% 48.00% 100.00%
Div Payout % - % - % - % - % 73.73 % 133.33 % 171.48 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -44.70% -22.25% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 43.00% 77.75% 100.00%
Equity
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 111,264 110,047 107,615 108,831 106,400 105,184 105,184 0.94%
  YoY % 1.10% 2.26% -1.12% 2.29% 1.16% 0.00% -
  Horiz. % 105.78% 104.62% 102.31% 103.47% 101.16% 100.00% 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
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
NP Margin 2.83 % 4.49 % 1.37 % 11.07 % 6.25 % 7.64 % 11.02 % -20.27%
  YoY % -36.97% 227.74% -87.62% 77.12% -18.19% -30.67% -
  Horiz. % 25.68% 40.74% 12.43% 100.45% 56.72% 69.33% 100.00%
ROE 0.97 % 1.61 % 0.46 % 3.79 % 2.33 % 2.60 % 4.21 % -21.69%
  YoY % -39.75% 250.00% -87.86% 62.66% -10.38% -38.24% -
  Horiz. % 23.04% 38.24% 10.93% 90.02% 55.34% 61.76% 100.00%
Per Share
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 56.25 62.89 57.06 61.42 64.88 58.78 66.53 -2.76%
  YoY % -10.56% 10.22% -7.10% -5.33% 10.38% -11.65% -
  Horiz. % 84.55% 94.53% 85.77% 92.32% 97.52% 88.35% 100.00%
EPS 1.77 2.91 0.81 6.78 4.07 4.50 7.29 -21.01%
  YoY % -39.18% 259.26% -88.05% 66.58% -9.56% -38.27% -
  Horiz. % 24.28% 39.92% 11.11% 93.00% 55.83% 61.73% 100.00%
DPS 0.00 0.00 0.00 0.00 3.00 6.00 12.50 -
  YoY % 0.00% 0.00% 0.00% 0.00% -50.00% -52.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 24.00% 48.00% 100.00%
NAPS 1.8300 1.8100 1.7700 1.7900 1.7500 1.7300 1.7300 0.94%
  YoY % 1.10% 2.26% -1.12% 2.29% 1.16% 0.00% -
  Horiz. % 105.78% 104.62% 102.31% 103.47% 101.16% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 56.25 62.89 57.06 61.42 64.88 58.78 66.53 -2.76%
  YoY % -10.56% 10.22% -7.10% -5.33% 10.38% -11.65% -
  Horiz. % 84.55% 94.53% 85.77% 92.32% 97.52% 88.35% 100.00%
EPS 1.77 2.91 0.81 6.78 4.07 4.50 7.29 -21.01%
  YoY % -39.18% 259.26% -88.05% 66.58% -9.56% -38.27% -
  Horiz. % 24.28% 39.92% 11.11% 93.00% 55.83% 61.73% 100.00%
DPS 0.00 0.00 0.00 0.00 3.00 6.00 12.50 -
  YoY % 0.00% 0.00% 0.00% 0.00% -50.00% -52.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 24.00% 48.00% 100.00%
NAPS 1.8300 1.8100 1.7700 1.7900 1.7500 1.7300 1.7300 0.94%
  YoY % 1.10% 2.26% -1.12% 2.29% 1.16% 0.00% -
  Horiz. % 105.78% 104.62% 102.31% 103.47% 101.16% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 -
Price 0.8500 1.0500 1.0400 1.2200 1.2500 1.3300 1.4500 -
P/RPS 1.51 1.67 1.82 1.99 1.93 2.26 2.18 -5.93%
  YoY % -9.58% -8.24% -8.54% 3.11% -14.60% 3.67% -
  Horiz. % 69.27% 76.61% 83.49% 91.28% 88.53% 103.67% 100.00%
P/EPS 47.90 36.07 128.00 17.99 30.72 29.56 19.89 15.77%
  YoY % 32.80% -71.82% 611.51% -41.44% 3.92% 48.62% -
  Horiz. % 240.82% 181.35% 643.54% 90.45% 154.45% 148.62% 100.00%
EY 2.09 2.77 0.78 5.56 3.26 3.38 5.03 -13.61%
  YoY % -24.55% 255.13% -85.97% 70.55% -3.55% -32.80% -
  Horiz. % 41.55% 55.07% 15.51% 110.54% 64.81% 67.20% 100.00%
DY 0.00 0.00 0.00 0.00 2.40 4.51 8.62 -
  YoY % 0.00% 0.00% 0.00% 0.00% -46.78% -47.68% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 27.84% 52.32% 100.00%
P/NAPS 0.46 0.58 0.59 0.68 0.71 0.77 0.84 -9.54%
  YoY % -20.69% -1.69% -13.24% -4.23% -7.79% -8.33% -
  Horiz. % 54.76% 69.05% 70.24% 80.95% 84.52% 91.67% 100.00%
Price Multiplier on Announcement Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 18/12/18 20/12/17 27/12/16 18/12/15 24/12/14 20/12/13 21/12/12 -
Price 0.8000 1.0400 1.0100 1.2500 1.1500 1.3800 1.4000 -
P/RPS 1.42 1.65 1.77 2.04 1.77 2.35 2.10 -6.31%
  YoY % -13.94% -6.78% -13.24% 15.25% -24.68% 11.90% -
  Horiz. % 67.62% 78.57% 84.29% 97.14% 84.29% 111.90% 100.00%
P/EPS 45.08 35.72 124.31 18.43 28.26 30.67 19.21 15.27%
  YoY % 26.20% -71.27% 574.50% -34.78% -7.86% 59.66% -
  Horiz. % 234.67% 185.94% 647.11% 95.94% 147.11% 159.66% 100.00%
EY 2.22 2.80 0.80 5.43 3.54 3.26 5.21 -13.25%
  YoY % -20.71% 250.00% -85.27% 53.39% 8.59% -37.43% -
  Horiz. % 42.61% 53.74% 15.36% 104.22% 67.95% 62.57% 100.00%
DY 0.00 0.00 0.00 0.00 2.61 4.35 8.93 -
  YoY % 0.00% 0.00% 0.00% 0.00% -40.00% -51.29% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 29.23% 48.71% 100.00%
P/NAPS 0.44 0.57 0.57 0.70 0.66 0.80 0.81 -9.67%
  YoY % -22.81% 0.00% -18.57% 6.06% -17.50% -1.23% -
  Horiz. % 54.32% 70.37% 70.37% 86.42% 81.48% 98.77% 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.
 


 

145  232  450  1319 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ISTONE 0.245+0.085 
 VELESTO-WA 0.150.00 
 KNM 0.395-0.005 
 SAPNRG 0.305-0.005 
 VELESTO 0.325-0.005 
 ARMADA 0.24-0.01 
 ALAM 0.11+0.005 
 SAPNRG-WA 0.130.00 
 ALAM-WA 0.06+0.005 
 KNM-WB 0.295+0.005 
Partners & Brokers