Highlights

[MBG] YoY Quarter Result on 2012-04-30 [#1]

Stock [MBG]: MINTYE BHD
Announcement Date 29-Jun-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2013
Quarter 30-Apr-2012  [#1]
Profit Trend QoQ -     -18.05%    YoY -     -10.90%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Revenue 11,485 14,387 11,994 14,020 12,830 12,415 12,315 -1.16%
  YoY % -20.17% 19.95% -14.45% 9.28% 3.34% 0.81% -
  Horiz. % 93.26% 116.83% 97.39% 113.84% 104.18% 100.81% 100.00%
PBT 761 1,539 925 1,516 1,704 1,893 2,481 -17.87%
  YoY % -50.55% 66.38% -38.98% -11.03% -9.98% -23.70% -
  Horiz. % 30.67% 62.03% 37.28% 61.10% 68.68% 76.30% 100.00%
Tax -204 -356 -268 -399 -470 -575 -521 -14.46%
  YoY % 42.70% -32.84% 32.83% 15.11% 18.26% -10.36% -
  Horiz. % 39.16% 68.33% 51.44% 76.58% 90.21% 110.36% 100.00%
NP 557 1,183 657 1,117 1,234 1,318 1,960 -18.91%
  YoY % -52.92% 80.06% -41.18% -9.48% -6.37% -32.76% -
  Horiz. % 28.42% 60.36% 33.52% 56.99% 62.96% 67.24% 100.00%
NP to SH 554 1,191 658 1,103 1,238 1,228 1,954 -18.94%
  YoY % -53.48% 81.00% -40.34% -10.90% 0.81% -37.15% -
  Horiz. % 28.35% 60.95% 33.67% 56.45% 63.36% 62.85% 100.00%
Tax Rate 26.81 % 23.13 % 28.97 % 26.32 % 27.58 % 30.38 % 21.00 % 4.15%
  YoY % 15.91% -20.16% 10.07% -4.57% -9.22% 44.67% -
  Horiz. % 127.67% 110.14% 137.95% 125.33% 131.33% 144.67% 100.00%
Total Cost 10,928 13,204 11,337 12,903 11,596 11,097 10,355 0.90%
  YoY % -17.24% 16.47% -12.14% 11.27% 4.50% 7.17% -
  Horiz. % 105.53% 127.51% 109.48% 124.61% 111.98% 107.17% 100.00%
Net Worth 108,223 107,007 105,792 107,615 106,200 105,170 101,656 1.05%
  YoY % 1.14% 1.15% -1.69% 1.33% 0.98% 3.46% -
  Horiz. % 106.46% 105.26% 104.07% 105.86% 104.47% 103.46% 100.00%
Dividend
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Div - - - - - 6,079 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 495.05 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Net Worth 108,223 107,007 105,792 107,615 106,200 105,170 101,656 1.05%
  YoY % 1.14% 1.15% -1.69% 1.33% 0.98% 3.46% -
  Horiz. % 106.46% 105.26% 104.07% 105.86% 104.47% 103.46% 100.00%
NOSH 60,800 60,800 60,800 60,800 60,686 60,792 60,872 -0.02%
  YoY % 0.00% 0.00% 0.00% 0.19% -0.17% -0.13% -
  Horiz. % 99.88% 99.88% 99.88% 99.88% 99.69% 99.87% 100.00%
Ratio Analysis
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
NP Margin 4.85 % 8.22 % 5.48 % 7.97 % 9.62 % 10.62 % 15.92 % -17.96%
  YoY % -41.00% 50.00% -31.24% -17.15% -9.42% -33.29% -
  Horiz. % 30.46% 51.63% 34.42% 50.06% 60.43% 66.71% 100.00%
ROE 0.51 % 1.11 % 0.62 % 1.02 % 1.17 % 1.17 % 1.92 % -19.82%
  YoY % -54.05% 79.03% -39.22% -12.82% 0.00% -39.06% -
  Horiz. % 26.56% 57.81% 32.29% 53.12% 60.94% 60.94% 100.00%
Per Share
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 18.89 23.66 19.73 23.06 21.14 20.42 20.23 -1.14%
  YoY % -20.16% 19.92% -14.44% 9.08% 3.53% 0.94% -
  Horiz. % 93.38% 116.96% 97.53% 113.99% 104.50% 100.94% 100.00%
EPS 0.91 1.96 1.08 1.81 2.04 2.02 3.21 -18.94%
  YoY % -53.57% 81.48% -40.33% -11.27% 0.99% -37.07% -
  Horiz. % 28.35% 61.06% 33.64% 56.39% 63.55% 62.93% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 10.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.7800 1.7600 1.7400 1.7700 1.7500 1.7300 1.6700 1.07%
  YoY % 1.14% 1.15% -1.69% 1.14% 1.16% 3.59% -
  Horiz. % 106.59% 105.39% 104.19% 105.99% 104.79% 103.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 18.89 23.66 19.73 23.06 21.10 20.42 20.25 -1.15%
  YoY % -20.16% 19.92% -14.44% 9.29% 3.33% 0.84% -
  Horiz. % 93.28% 116.84% 97.43% 113.88% 104.20% 100.84% 100.00%
EPS 0.91 1.96 1.08 1.81 2.04 2.02 3.21 -18.94%
  YoY % -53.57% 81.48% -40.33% -11.27% 0.99% -37.07% -
  Horiz. % 28.35% 61.06% 33.64% 56.39% 63.55% 62.93% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 10.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.7800 1.7600 1.7400 1.7700 1.7467 1.7298 1.6720 1.05%
  YoY % 1.14% 1.15% -1.69% 1.33% 0.98% 3.46% -
  Horiz. % 106.46% 105.26% 104.07% 105.86% 104.47% 103.46% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 -
Price 1.3300 1.3000 1.3900 1.3000 1.2300 1.1000 1.0000 -
P/RPS 7.04 5.49 7.05 5.64 5.82 5.39 4.94 6.08%
  YoY % 28.23% -22.13% 25.00% -3.09% 7.98% 9.11% -
  Horiz. % 142.51% 111.13% 142.71% 114.17% 117.81% 109.11% 100.00%
P/EPS 145.96 66.36 128.44 71.66 60.29 54.46 31.15 29.34%
  YoY % 119.95% -48.33% 79.24% 18.86% 10.71% 74.83% -
  Horiz. % 468.57% 213.03% 412.33% 230.05% 193.55% 174.83% 100.00%
EY 0.69 1.51 0.78 1.40 1.66 1.84 3.21 -22.59%
  YoY % -54.30% 93.59% -44.29% -15.66% -9.78% -42.68% -
  Horiz. % 21.50% 47.04% 24.30% 43.61% 51.71% 57.32% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 9.09 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.75 0.74 0.80 0.73 0.70 0.64 0.60 3.79%
  YoY % 1.35% -7.50% 9.59% 4.29% 9.38% 6.67% -
  Horiz. % 125.00% 123.33% 133.33% 121.67% 116.67% 106.67% 100.00%
Price Multiplier on Announcement Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 30/06/15 27/06/14 28/06/13 29/06/12 28/06/11 28/06/10 30/06/09 -
Price 1.2200 1.3000 1.4200 1.4600 1.4000 1.1800 0.9400 -
P/RPS 6.46 5.49 7.20 6.33 6.62 5.78 4.65 5.63%
  YoY % 17.67% -23.75% 13.74% -4.38% 14.53% 24.30% -
  Horiz. % 138.92% 118.06% 154.84% 136.13% 142.37% 124.30% 100.00%
P/EPS 133.89 66.36 131.21 80.48 68.63 58.42 29.28 28.82%
  YoY % 101.76% -49.42% 63.03% 17.27% 17.48% 99.52% -
  Horiz. % 457.27% 226.64% 448.12% 274.86% 234.39% 199.52% 100.00%
EY 0.75 1.51 0.76 1.24 1.46 1.71 3.41 -22.30%
  YoY % -50.33% 98.68% -38.71% -15.07% -14.62% -49.85% -
  Horiz. % 21.99% 44.28% 22.29% 36.36% 42.82% 50.15% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 8.47 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.69 0.74 0.82 0.82 0.80 0.68 0.56 3.54%
  YoY % -6.76% -9.76% 0.00% 2.50% 17.65% 21.43% -
  Horiz. % 123.21% 132.14% 146.43% 146.43% 142.86% 121.43% 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.
 


 

402  228  504  796 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.165-0.01 
 HSI-H6P 0.265-0.04 
 HSI-C7F 0.35+0.02 
 EDUSPEC 0.06+0.005 
 TAWIN-PA 0.055+0.01 
 KNM 0.38+0.005 
 KNM-WB 0.19+0.01 
 PCCS 0.54+0.035 
 DSONIC-WA 0.41-0.02 
 IRIS 0.16+0.005 
Partners & Brokers