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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

240  465  424  792 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.095+0.005 
 HIBISCS 0.45+0.02 
 VELESTO 0.16-0.005 
 ARMADA 0.1650.00 
 ALAM 0.0750.00 
 PERDANA 0.17-0.005 
 KNM 0.145+0.005 
 DAYANG 1.34-0.01 
 SERBADK-WA 0.250.00 
 MINETEC 0.17+0.015 

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

TOP ARTICLES

1. Dayang: Investment Banks buying aggressively - Koon Yew Yin Koon Yew Yin's Blog
2. Oil & Gas - Trump bump likely to be temporary AmInvest Research Reports
3. Stocks on Radar - Genting Bhd (3182) AmInvest Research Reports
4. Oil & Gas - Challenging Volatile Times Kenanga Research & Investment
5. Daily Technical Highlights – (JAKS, CARIMIN) Kenanga Research & Investment
6. 送很多人免费套房的公司 – SPRNRG(5218) VITA Analysis
7. M+ Online Technical Focus - 3 April 2020 M+ Online Research Articles
8. PublicInvest Research Headlines - 3 Apr 2020 PublicInvest Research
Partners & Brokers