Highlights

[MBG] YoY Quarter Result on 2014-01-31 [#4]

Stock [MBG]: MINTYE BHD
Announcement Date 28-Mar-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2014
Quarter 31-Jan-2014  [#4]
Profit Trend QoQ -     62.89%    YoY -     651.16%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Revenue 13,460 13,171 10,858 11,652 10,362 12,922 12,479 1.27%
  YoY % 2.19% 21.30% -6.81% 12.45% -19.81% 3.55% -
  Horiz. % 107.86% 105.55% 87.01% 93.37% 83.04% 103.55% 100.00%
PBT 2,624 550 2,058 1,464 90 2,094 1,499 9.77%
  YoY % 377.09% -73.28% 40.57% 1,526.67% -95.70% 39.69% -
  Horiz. % 175.05% 36.69% 137.29% 97.67% 6.00% 139.69% 100.00%
Tax -652 -281 -570 -29 -360 -722 -584 1.85%
  YoY % -132.03% 50.70% -1,865.52% 91.94% 50.14% -23.63% -
  Horiz. % 111.64% 48.12% 97.60% 4.97% 61.64% 123.63% 100.00%
NP 1,972 269 1,488 1,435 -270 1,372 915 13.64%
  YoY % 633.09% -81.92% 3.69% 631.48% -119.68% 49.95% -
  Horiz. % 215.52% 29.40% 162.62% 156.83% -29.51% 149.95% 100.00%
NP to SH 1,961 276 1,483 1,422 -258 1,346 942 12.99%
  YoY % 610.51% -81.39% 4.29% 651.16% -119.17% 42.89% -
  Horiz. % 208.17% 29.30% 157.43% 150.96% -27.39% 142.89% 100.00%
Tax Rate 24.85 % 51.09 % 27.70 % 1.98 % 400.00 % 34.48 % 38.96 % -7.21%
  YoY % -51.36% 84.44% 1,298.99% -99.50% 1,060.09% -11.50% -
  Horiz. % 63.78% 131.13% 71.10% 5.08% 1,026.69% 88.50% 100.00%
Total Cost 11,488 12,902 9,370 10,217 10,632 11,550 11,564 -0.11%
  YoY % -10.96% 37.69% -8.29% -3.90% -7.95% -0.12% -
  Horiz. % 99.34% 111.57% 81.03% 88.35% 91.94% 99.88% 100.00%
Net Worth 109,439 108,831 107,615 106,400 105,184 106,400 105,139 0.67%
  YoY % 0.56% 1.13% 1.14% 1.16% -1.14% 1.20% -
  Horiz. % 104.09% 103.51% 102.36% 101.20% 100.04% 101.20% 100.00%
Dividend
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 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
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Net Worth 109,439 108,831 107,615 106,400 105,184 106,400 105,139 0.67%
  YoY % 0.56% 1.13% 1.14% 1.16% -1.14% 1.20% -
  Horiz. % 104.09% 103.51% 102.36% 101.20% 100.04% 101.20% 100.00%
NOSH 60,800 60,800 60,800 60,800 60,800 60,800 60,774 0.01%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.04% -
  Horiz. % 100.04% 100.04% 100.04% 100.04% 100.04% 100.04% 100.00%
Ratio Analysis
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
NP Margin 14.65 % 2.04 % 13.70 % 12.32 % -2.61 % 10.62 % 7.33 % 12.22%
  YoY % 618.14% -85.11% 11.20% 572.03% -124.58% 44.88% -
  Horiz. % 199.86% 27.83% 186.90% 168.08% -35.61% 144.88% 100.00%
ROE 1.79 % 0.25 % 1.38 % 1.34 % -0.25 % 1.27 % 0.90 % 12.13%
  YoY % 616.00% -81.88% 2.99% 636.00% -119.69% 41.11% -
  Horiz. % 198.89% 27.78% 153.33% 148.89% -27.78% 141.11% 100.00%
Per Share
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 22.14 21.66 17.86 19.16 17.04 21.25 20.53 1.27%
  YoY % 2.22% 21.28% -6.78% 12.44% -19.81% 3.51% -
  Horiz. % 107.84% 105.50% 86.99% 93.33% 83.00% 103.51% 100.00%
EPS 3.23 0.45 2.44 2.34 -0.42 2.21 1.55 13.00%
  YoY % 617.78% -81.56% 4.27% 657.14% -119.00% 42.58% -
  Horiz. % 208.39% 29.03% 157.42% 150.97% -27.10% 142.58% 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 1.8000 1.7900 1.7700 1.7500 1.7300 1.7500 1.7300 0.66%
  YoY % 0.56% 1.13% 1.14% 1.16% -1.14% 1.16% -
  Horiz. % 104.05% 103.47% 102.31% 101.16% 100.00% 101.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 22.14 21.66 17.86 19.16 17.04 21.25 20.52 1.27%
  YoY % 2.22% 21.28% -6.78% 12.44% -19.81% 3.56% -
  Horiz. % 107.89% 105.56% 87.04% 93.37% 83.04% 103.56% 100.00%
EPS 3.23 0.45 2.44 2.34 -0.42 2.21 1.55 13.00%
  YoY % 617.78% -81.56% 4.27% 657.14% -119.00% 42.58% -
  Horiz. % 208.39% 29.03% 157.42% 150.97% -27.10% 142.58% 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 1.8000 1.7900 1.7700 1.7500 1.7300 1.7500 1.7293 0.67%
  YoY % 0.56% 1.13% 1.14% 1.16% -1.14% 1.20% -
  Horiz. % 104.09% 103.51% 102.35% 101.20% 100.04% 101.20% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 -
Price 1.0000 1.2500 1.1800 1.4000 1.4600 1.5000 1.1900 -
P/RPS 4.52 5.77 6.61 7.31 8.57 7.06 5.80 -4.07%
  YoY % -21.66% -12.71% -9.58% -14.70% 21.39% 21.72% -
  Horiz. % 77.93% 99.48% 113.97% 126.03% 147.76% 121.72% 100.00%
P/EPS 31.00 275.36 48.38 59.86 -344.06 67.76 76.77 -14.02%
  YoY % -88.74% 469.16% -19.18% 117.40% -607.76% -11.74% -
  Horiz. % 40.38% 358.68% 63.02% 77.97% -448.17% 88.26% 100.00%
EY 3.23 0.36 2.07 1.67 -0.29 1.48 1.30 16.36%
  YoY % 797.22% -82.61% 23.95% 675.86% -119.59% 13.85% -
  Horiz. % 248.46% 27.69% 159.23% 128.46% -22.31% 113.85% 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 0.56 0.70 0.67 0.80 0.84 0.86 0.69 -3.42%
  YoY % -20.00% 4.48% -16.25% -4.76% -2.33% 24.64% -
  Horiz. % 81.16% 101.45% 97.10% 115.94% 121.74% 124.64% 100.00%
Price Multiplier on Announcement Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 31/03/17 30/03/16 27/03/15 28/03/14 28/03/13 30/03/12 30/03/11 -
Price 1.0600 1.2000 1.2300 1.3500 1.4800 1.3000 1.0300 -
P/RPS 4.79 5.54 6.89 7.04 8.68 6.12 5.02 -0.78%
  YoY % -13.54% -19.59% -2.13% -18.89% 41.83% 21.91% -
  Horiz. % 95.42% 110.36% 137.25% 140.24% 172.91% 121.91% 100.00%
P/EPS 32.86 264.35 50.43 57.72 -348.78 58.72 66.45 -11.06%
  YoY % -87.57% 424.19% -12.63% 116.55% -693.97% -11.63% -
  Horiz. % 49.45% 397.82% 75.89% 86.86% -524.88% 88.37% 100.00%
EY 3.04 0.38 1.98 1.73 -0.29 1.70 1.50 12.48%
  YoY % 700.00% -80.81% 14.45% 696.55% -117.06% 13.33% -
  Horiz. % 202.67% 25.33% 132.00% 115.33% -19.33% 113.33% 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 0.59 0.67 0.69 0.77 0.86 0.74 0.60 -0.28%
  YoY % -11.94% -2.90% -10.39% -10.47% 16.22% 23.33% -
  Horiz. % 98.33% 111.67% 115.00% 128.33% 143.33% 123.33% 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.
 


 

352  345  520  800 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.445+0.045 
 VELESTO 0.355+0.025 
 SAPNRG 0.275+0.015 
 VELESTO-WA 0.145+0.02 
 HSI-H8B 0.20+0.025 
 GPACKET-WB 0.325+0.005 
 SAPNRG-WA 0.13+0.01 
 IFCAMSC 0.445+0.01 
 HSI-C7F 0.29-0.045 
 SANICHI 0.0450.00 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers