Highlights

[MBG] YoY Quarter Result on 2012-01-31 [#4]

Stock [MBG]: MINTYE BHD
Announcement Date 30-Mar-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2012
Quarter 31-Jan-2012  [#4]
Profit Trend QoQ -     -21.93%    YoY -     42.89%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 10,858 11,652 10,362 12,922 12,479 12,153 10,947 -0.14%
  YoY % -6.81% 12.45% -19.81% 3.55% 2.68% 11.02% -
  Horiz. % 99.19% 106.44% 94.66% 118.04% 113.99% 111.02% 100.00%
PBT 2,058 1,464 90 2,094 1,499 1,273 565 24.03%
  YoY % 40.57% 1,526.67% -95.70% 39.69% 17.75% 125.31% -
  Horiz. % 364.25% 259.12% 15.93% 370.62% 265.31% 225.31% 100.00%
Tax -570 -29 -360 -722 -584 -350 -72 41.15%
  YoY % -1,865.52% 91.94% 50.14% -23.63% -66.86% -386.11% -
  Horiz. % 791.67% 40.28% 500.00% 1,002.78% 811.11% 486.11% 100.00%
NP 1,488 1,435 -270 1,372 915 923 493 20.21%
  YoY % 3.69% 631.48% -119.68% 49.95% -0.87% 87.22% -
  Horiz. % 301.83% 291.08% -54.77% 278.30% 185.60% 187.22% 100.00%
NP to SH 1,483 1,422 -258 1,346 942 876 529 18.74%
  YoY % 4.29% 651.16% -119.17% 42.89% 7.53% 65.60% -
  Horiz. % 280.34% 268.81% -48.77% 254.44% 178.07% 165.60% 100.00%
Tax Rate 27.70 % 1.98 % 400.00 % 34.48 % 38.96 % 27.49 % 12.74 % 13.81%
  YoY % 1,298.99% -99.50% 1,060.09% -11.50% 41.72% 115.78% -
  Horiz. % 217.43% 15.54% 3,139.72% 270.64% 305.81% 215.78% 100.00%
Total Cost 9,370 10,217 10,632 11,550 11,564 11,230 10,454 -1.81%
  YoY % -8.29% -3.90% -7.95% -0.12% 2.97% 7.42% -
  Horiz. % 89.63% 97.73% 101.70% 110.48% 110.62% 107.42% 100.00%
Net Worth 107,615 106,400 105,184 106,400 105,139 102,199 60,526 10.06%
  YoY % 1.14% 1.16% -1.14% 1.20% 2.88% 68.85% -
  Horiz. % 177.80% 175.79% 173.78% 175.79% 173.71% 168.85% 100.00%
Dividend
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Net Worth 107,615 106,400 105,184 106,400 105,139 102,199 60,526 10.06%
  YoY % 1.14% 1.16% -1.14% 1.20% 2.88% 68.85% -
  Horiz. % 177.80% 175.79% 173.78% 175.79% 173.71% 168.85% 100.00%
NOSH 60,800 60,800 60,800 60,800 60,774 60,833 60,526 0.08%
  YoY % 0.00% 0.00% 0.00% 0.04% -0.10% 0.51% -
  Horiz. % 100.45% 100.45% 100.45% 100.45% 100.41% 100.51% 100.00%
Ratio Analysis
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
NP Margin 13.70 % 12.32 % -2.61 % 10.62 % 7.33 % 7.59 % 4.50 % 20.38%
  YoY % 11.20% 572.03% -124.58% 44.88% -3.43% 68.67% -
  Horiz. % 304.44% 273.78% -58.00% 236.00% 162.89% 168.67% 100.00%
ROE 1.38 % 1.34 % -0.25 % 1.27 % 0.90 % 0.86 % 0.87 % 7.99%
  YoY % 2.99% 636.00% -119.69% 41.11% 4.65% -1.15% -
  Horiz. % 158.62% 154.02% -28.74% 145.98% 103.45% 98.85% 100.00%
Per Share
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 17.86 19.16 17.04 21.25 20.53 19.98 18.09 -0.21%
  YoY % -6.78% 12.44% -19.81% 3.51% 2.75% 10.45% -
  Horiz. % 98.73% 105.91% 94.20% 117.47% 113.49% 110.45% 100.00%
EPS 2.44 2.34 -0.42 2.21 1.55 1.44 0.87 18.74%
  YoY % 4.27% 657.14% -119.00% 42.58% 7.64% 65.52% -
  Horiz. % 280.46% 268.97% -48.28% 254.02% 178.16% 165.52% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.7700 1.7500 1.7300 1.7500 1.7300 1.6800 1.0000 9.98%
  YoY % 1.14% 1.16% -1.14% 1.16% 2.98% 68.00% -
  Horiz. % 177.00% 175.00% 173.00% 175.00% 173.00% 168.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 17.86 19.16 17.04 21.25 20.52 19.99 18.00 -0.13%
  YoY % -6.78% 12.44% -19.81% 3.56% 2.65% 11.06% -
  Horiz. % 99.22% 106.44% 94.67% 118.06% 114.00% 111.06% 100.00%
EPS 2.44 2.34 -0.42 2.21 1.55 1.44 0.87 18.74%
  YoY % 4.27% 657.14% -119.00% 42.58% 7.64% 65.52% -
  Horiz. % 280.46% 268.97% -48.28% 254.02% 178.16% 165.52% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.7700 1.7500 1.7300 1.7500 1.7293 1.6809 0.9955 10.06%
  YoY % 1.14% 1.16% -1.14% 1.20% 2.88% 68.85% -
  Horiz. % 177.80% 175.79% 173.78% 175.79% 173.71% 168.85% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 -
Price 1.1800 1.4000 1.4600 1.5000 1.1900 1.0500 1.0200 -
P/RPS 6.61 7.31 8.57 7.06 5.80 5.26 5.64 2.68%
  YoY % -9.58% -14.70% 21.39% 21.72% 10.27% -6.74% -
  Horiz. % 117.20% 129.61% 151.95% 125.18% 102.84% 93.26% 100.00%
P/EPS 48.38 59.86 -344.06 67.76 76.77 72.92 116.70 -13.64%
  YoY % -19.18% 117.40% -607.76% -11.74% 5.28% -37.51% -
  Horiz. % 41.46% 51.29% -294.82% 58.06% 65.78% 62.49% 100.00%
EY 2.07 1.67 -0.29 1.48 1.30 1.37 0.86 15.76%
  YoY % 23.95% 675.86% -119.59% 13.85% -5.11% 59.30% -
  Horiz. % 240.70% 194.19% -33.72% 172.09% 151.16% 159.30% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.67 0.80 0.84 0.86 0.69 0.63 1.02 -6.76%
  YoY % -16.25% -4.76% -2.33% 24.64% 9.52% -38.24% -
  Horiz. % 65.69% 78.43% 82.35% 84.31% 67.65% 61.76% 100.00%
Price Multiplier on Announcement Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 27/03/15 28/03/14 28/03/13 30/03/12 30/03/11 26/03/10 25/03/09 -
Price 1.2300 1.3500 1.4800 1.3000 1.0300 1.0200 0.6400 -
P/RPS 6.89 7.04 8.68 6.12 5.02 5.11 3.54 11.73%
  YoY % -2.13% -18.89% 41.83% 21.91% -1.76% 44.35% -
  Horiz. % 194.63% 198.87% 245.20% 172.88% 141.81% 144.35% 100.00%
P/EPS 50.43 57.72 -348.78 58.72 66.45 70.83 73.23 -6.03%
  YoY % -12.63% 116.55% -693.97% -11.63% -6.18% -3.28% -
  Horiz. % 68.87% 78.82% -476.28% 80.19% 90.74% 96.72% 100.00%
EY 1.98 1.73 -0.29 1.70 1.50 1.41 1.37 6.33%
  YoY % 14.45% 696.55% -117.06% 13.33% 6.38% 2.92% -
  Horiz. % 144.53% 126.28% -21.17% 124.09% 109.49% 102.92% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.69 0.77 0.86 0.74 0.60 0.61 0.64 1.26%
  YoY % -10.39% -10.47% 16.22% 23.33% -1.64% -4.69% -
  Horiz. % 107.81% 120.31% 134.38% 115.62% 93.75% 95.31% 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.
 


 

225  209  530  1332 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 NETX 0.020.00 
 XOX 0.0450.00 
 HSI-H8F 0.425+0.03 
 HSI-C7K 0.33-0.03 
 TANCO 0.0750.00 
 SPRING 0.25+0.02 
 IFCAMSC 0.52+0.03 
 MFLOUR 0.715-0.005 
 DGB 0.160.00 
Partners & Brokers