Highlights

[MBG] YoY Quarter Result on 2013-01-31 [#4]

Stock [MBG]: MINTYE BHD
Announcement Date 28-Mar-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2013
Quarter 31-Jan-2013  [#4]
Profit Trend QoQ -     -157.85%    YoY -     -119.17%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 13,171 10,858 11,652 10,362 12,922 12,479 12,153 1.35%
  YoY % 21.30% -6.81% 12.45% -19.81% 3.55% 2.68% -
  Horiz. % 108.38% 89.34% 95.88% 85.26% 106.33% 102.68% 100.00%
PBT 550 2,058 1,464 90 2,094 1,499 1,273 -13.05%
  YoY % -73.28% 40.57% 1,526.67% -95.70% 39.69% 17.75% -
  Horiz. % 43.21% 161.67% 115.00% 7.07% 164.49% 117.75% 100.00%
Tax -281 -570 -29 -360 -722 -584 -350 -3.59%
  YoY % 50.70% -1,865.52% 91.94% 50.14% -23.63% -66.86% -
  Horiz. % 80.29% 162.86% 8.29% 102.86% 206.29% 166.86% 100.00%
NP 269 1,488 1,435 -270 1,372 915 923 -18.57%
  YoY % -81.92% 3.69% 631.48% -119.68% 49.95% -0.87% -
  Horiz. % 29.14% 161.21% 155.47% -29.25% 148.65% 99.13% 100.00%
NP to SH 276 1,483 1,422 -258 1,346 942 876 -17.50%
  YoY % -81.39% 4.29% 651.16% -119.17% 42.89% 7.53% -
  Horiz. % 31.51% 169.29% 162.33% -29.45% 153.65% 107.53% 100.00%
Tax Rate 51.09 % 27.70 % 1.98 % 400.00 % 34.48 % 38.96 % 27.49 % 10.88%
  YoY % 84.44% 1,298.99% -99.50% 1,060.09% -11.50% 41.72% -
  Horiz. % 185.85% 100.76% 7.20% 1,455.07% 125.43% 141.72% 100.00%
Total Cost 12,902 9,370 10,217 10,632 11,550 11,564 11,230 2.34%
  YoY % 37.69% -8.29% -3.90% -7.95% -0.12% 2.97% -
  Horiz. % 114.89% 83.44% 90.98% 94.67% 102.85% 102.97% 100.00%
Net Worth 108,831 107,615 106,400 105,184 106,400 105,139 102,199 1.05%
  YoY % 1.13% 1.14% 1.16% -1.14% 1.20% 2.88% -
  Horiz. % 106.49% 105.30% 104.11% 102.92% 104.11% 102.88% 100.00%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 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
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 108,831 107,615 106,400 105,184 106,400 105,139 102,199 1.05%
  YoY % 1.13% 1.14% 1.16% -1.14% 1.20% 2.88% -
  Horiz. % 106.49% 105.30% 104.11% 102.92% 104.11% 102.88% 100.00%
NOSH 60,800 60,800 60,800 60,800 60,800 60,774 60,833 -0.01%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.04% -0.10% -
  Horiz. % 99.95% 99.95% 99.95% 99.95% 99.95% 99.90% 100.00%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 2.04 % 13.70 % 12.32 % -2.61 % 10.62 % 7.33 % 7.59 % -19.66%
  YoY % -85.11% 11.20% 572.03% -124.58% 44.88% -3.43% -
  Horiz. % 26.88% 180.50% 162.32% -34.39% 139.92% 96.57% 100.00%
ROE 0.25 % 1.38 % 1.34 % -0.25 % 1.27 % 0.90 % 0.86 % -18.60%
  YoY % -81.88% 2.99% 636.00% -119.69% 41.11% 4.65% -
  Horiz. % 29.07% 160.47% 155.81% -29.07% 147.67% 104.65% 100.00%
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 21.66 17.86 19.16 17.04 21.25 20.53 19.98 1.35%
  YoY % 21.28% -6.78% 12.44% -19.81% 3.51% 2.75% -
  Horiz. % 108.41% 89.39% 95.90% 85.29% 106.36% 102.75% 100.00%
EPS 0.45 2.44 2.34 -0.42 2.21 1.55 1.44 -17.62%
  YoY % -81.56% 4.27% 657.14% -119.00% 42.58% 7.64% -
  Horiz. % 31.25% 169.44% 162.50% -29.17% 153.47% 107.64% 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 1.7900 1.7700 1.7500 1.7300 1.7500 1.7300 1.6800 1.06%
  YoY % 1.13% 1.14% 1.16% -1.14% 1.16% 2.98% -
  Horiz. % 106.55% 105.36% 104.17% 102.98% 104.17% 102.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,684
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 21.66 17.86 19.16 17.04 21.25 20.52 19.99 1.35%
  YoY % 21.28% -6.78% 12.44% -19.81% 3.56% 2.65% -
  Horiz. % 108.35% 89.34% 95.85% 85.24% 106.30% 102.65% 100.00%
EPS 0.45 2.44 2.34 -0.42 2.21 1.55 1.44 -17.62%
  YoY % -81.56% 4.27% 657.14% -119.00% 42.58% 7.64% -
  Horiz. % 31.25% 169.44% 162.50% -29.17% 153.47% 107.64% 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 1.7900 1.7700 1.7500 1.7300 1.7500 1.7293 1.6809 1.05%
  YoY % 1.13% 1.14% 1.16% -1.14% 1.20% 2.88% -
  Horiz. % 106.49% 105.30% 104.11% 102.92% 104.11% 102.88% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 1.2500 1.1800 1.4000 1.4600 1.5000 1.1900 1.0500 -
P/RPS 5.77 6.61 7.31 8.57 7.06 5.80 5.26 1.55%
  YoY % -12.71% -9.58% -14.70% 21.39% 21.72% 10.27% -
  Horiz. % 109.70% 125.67% 138.97% 162.93% 134.22% 110.27% 100.00%
P/EPS 275.36 48.38 59.86 -344.06 67.76 76.77 72.92 24.78%
  YoY % 469.16% -19.18% 117.40% -607.76% -11.74% 5.28% -
  Horiz. % 377.62% 66.35% 82.09% -471.83% 92.92% 105.28% 100.00%
EY 0.36 2.07 1.67 -0.29 1.48 1.30 1.37 -19.96%
  YoY % -82.61% 23.95% 675.86% -119.59% 13.85% -5.11% -
  Horiz. % 26.28% 151.09% 121.90% -21.17% 108.03% 94.89% 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 0.70 0.67 0.80 0.84 0.86 0.69 0.63 1.77%
  YoY % 4.48% -16.25% -4.76% -2.33% 24.64% 9.52% -
  Horiz. % 111.11% 106.35% 126.98% 133.33% 136.51% 109.52% 100.00%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 30/03/16 27/03/15 28/03/14 28/03/13 30/03/12 30/03/11 26/03/10 -
Price 1.2000 1.2300 1.3500 1.4800 1.3000 1.0300 1.0200 -
P/RPS 5.54 6.89 7.04 8.68 6.12 5.02 5.11 1.36%
  YoY % -19.59% -2.13% -18.89% 41.83% 21.91% -1.76% -
  Horiz. % 108.41% 134.83% 137.77% 169.86% 119.77% 98.24% 100.00%
P/EPS 264.35 50.43 57.72 -348.78 58.72 66.45 70.83 24.53%
  YoY % 424.19% -12.63% 116.55% -693.97% -11.63% -6.18% -
  Horiz. % 373.22% 71.20% 81.49% -492.42% 82.90% 93.82% 100.00%
EY 0.38 1.98 1.73 -0.29 1.70 1.50 1.41 -19.62%
  YoY % -80.81% 14.45% 696.55% -117.06% 13.33% 6.38% -
  Horiz. % 26.95% 140.43% 122.70% -20.57% 120.57% 106.38% 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 0.69 0.77 0.86 0.74 0.60 0.61 1.58%
  YoY % -2.90% -10.39% -10.47% 16.22% 23.33% -1.64% -
  Horiz. % 109.84% 113.11% 126.23% 140.98% 121.31% 98.36% 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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. PANTECH(5125) OR ALL-TECHNOLOGY STOCK IN THE OIL AND GAS SUPER BOOM TIME, CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
2. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
3. The Bonuses of Airasia Windfall Profit
4. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
5. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
6. Why a second Special Dividend and more - Airasia Windfall Profit
7. DIALOG (O&G Stock) : Will This Be Another QL RESOURCES DUTCH LADY OR NESTLE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
Partners & Brokers