Highlights

[MBG] YoY Quarter Result on 2015-01-31 [#4]

Stock [MBG]: MINTYE BHD
Announcement Date 27-Mar-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2015
Quarter 31-Jan-2015  [#4]
Profit Trend QoQ -     158.36%    YoY -     4.29%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 10,638 13,460 13,171 10,858 11,652 10,362 12,922 -3.19%
  YoY % -20.97% 2.19% 21.30% -6.81% 12.45% -19.81% -
  Horiz. % 82.32% 104.16% 101.93% 84.03% 90.17% 80.19% 100.00%
PBT -322 2,624 550 2,058 1,464 90 2,094 -
  YoY % -112.27% 377.09% -73.28% 40.57% 1,526.67% -95.70% -
  Horiz. % -15.38% 125.31% 26.27% 98.28% 69.91% 4.30% 100.00%
Tax -51 -652 -281 -570 -29 -360 -722 -35.68%
  YoY % 92.18% -132.03% 50.70% -1,865.52% 91.94% 50.14% -
  Horiz. % 7.06% 90.30% 38.92% 78.95% 4.02% 49.86% 100.00%
NP -373 1,972 269 1,488 1,435 -270 1,372 -
  YoY % -118.91% 633.09% -81.92% 3.69% 631.48% -119.68% -
  Horiz. % -27.19% 143.73% 19.61% 108.45% 104.59% -19.68% 100.00%
NP to SH -342 1,961 276 1,483 1,422 -258 1,346 -
  YoY % -117.44% 610.51% -81.39% 4.29% 651.16% -119.17% -
  Horiz. % -25.41% 145.69% 20.51% 110.18% 105.65% -19.17% 100.00%
Tax Rate - % 24.85 % 51.09 % 27.70 % 1.98 % 400.00 % 34.48 % -
  YoY % 0.00% -51.36% 84.44% 1,298.99% -99.50% 1,060.09% -
  Horiz. % 0.00% 72.07% 148.17% 80.34% 5.74% 1,160.09% 100.00%
Total Cost 11,011 11,488 12,902 9,370 10,217 10,632 11,550 -0.79%
  YoY % -4.15% -10.96% 37.69% -8.29% -3.90% -7.95% -
  Horiz. % 95.33% 99.46% 111.71% 81.13% 88.46% 92.05% 100.00%
Net Worth 110,656 109,439 108,831 107,615 106,400 105,184 106,400 0.66%
  YoY % 1.11% 0.56% 1.13% 1.14% 1.16% -1.14% -
  Horiz. % 104.00% 102.86% 102.29% 101.14% 100.00% 98.86% 100.00%
Dividend
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 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
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Net Worth 110,656 109,439 108,831 107,615 106,400 105,184 106,400 0.66%
  YoY % 1.11% 0.56% 1.13% 1.14% 1.16% -1.14% -
  Horiz. % 104.00% 102.86% 102.29% 101.14% 100.00% 98.86% 100.00%
NOSH 60,800 60,800 60,800 60,800 60,800 60,800 60,800 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
NP Margin -3.51 % 14.65 % 2.04 % 13.70 % 12.32 % -2.61 % 10.62 % -
  YoY % -123.96% 618.14% -85.11% 11.20% 572.03% -124.58% -
  Horiz. % -33.05% 137.95% 19.21% 129.00% 116.01% -24.58% 100.00%
ROE -0.31 % 1.79 % 0.25 % 1.38 % 1.34 % -0.25 % 1.27 % -
  YoY % -117.32% 616.00% -81.88% 2.99% 636.00% -119.69% -
  Horiz. % -24.41% 140.94% 19.69% 108.66% 105.51% -19.69% 100.00%
Per Share
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 17.50 22.14 21.66 17.86 19.16 17.04 21.25 -3.18%
  YoY % -20.96% 2.22% 21.28% -6.78% 12.44% -19.81% -
  Horiz. % 82.35% 104.19% 101.93% 84.05% 90.16% 80.19% 100.00%
EPS -0.56 3.23 0.45 2.44 2.34 -0.42 2.21 -
  YoY % -117.34% 617.78% -81.56% 4.27% 657.14% -119.00% -
  Horiz. % -25.34% 146.15% 20.36% 110.41% 105.88% -19.00% 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 1.8200 1.8000 1.7900 1.7700 1.7500 1.7300 1.7500 0.66%
  YoY % 1.11% 0.56% 1.13% 1.14% 1.16% -1.14% -
  Horiz. % 104.00% 102.86% 102.29% 101.14% 100.00% 98.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,684
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 17.50 22.14 21.66 17.86 19.16 17.04 21.25 -3.18%
  YoY % -20.96% 2.22% 21.28% -6.78% 12.44% -19.81% -
  Horiz. % 82.35% 104.19% 101.93% 84.05% 90.16% 80.19% 100.00%
EPS -0.56 3.23 0.45 2.44 2.34 -0.42 2.21 -
  YoY % -117.34% 617.78% -81.56% 4.27% 657.14% -119.00% -
  Horiz. % -25.34% 146.15% 20.36% 110.41% 105.88% -19.00% 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 1.8200 1.8000 1.7900 1.7700 1.7500 1.7300 1.7500 0.66%
  YoY % 1.11% 0.56% 1.13% 1.14% 1.16% -1.14% -
  Horiz. % 104.00% 102.86% 102.29% 101.14% 100.00% 98.86% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 -
Price 0.9900 1.0000 1.2500 1.1800 1.4000 1.4600 1.5000 -
P/RPS 5.66 4.52 5.77 6.61 7.31 8.57 7.06 -3.61%
  YoY % 25.22% -21.66% -12.71% -9.58% -14.70% 21.39% -
  Horiz. % 80.17% 64.02% 81.73% 93.63% 103.54% 121.39% 100.00%
P/EPS -176.00 31.00 275.36 48.38 59.86 -344.06 67.76 -
  YoY % -667.74% -88.74% 469.16% -19.18% 117.40% -607.76% -
  Horiz. % -259.74% 45.75% 406.38% 71.40% 88.34% -507.76% 100.00%
EY -0.57 3.23 0.36 2.07 1.67 -0.29 1.48 -
  YoY % -117.65% 797.22% -82.61% 23.95% 675.86% -119.59% -
  Horiz. % -38.51% 218.24% 24.32% 139.86% 112.84% -19.59% 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 0.54 0.56 0.70 0.67 0.80 0.84 0.86 -7.46%
  YoY % -3.57% -20.00% 4.48% -16.25% -4.76% -2.33% -
  Horiz. % 62.79% 65.12% 81.40% 77.91% 93.02% 97.67% 100.00%
Price Multiplier on Announcement Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 27/03/18 31/03/17 30/03/16 27/03/15 28/03/14 28/03/13 30/03/12 -
Price 0.9500 1.0600 1.2000 1.2300 1.3500 1.4800 1.3000 -
P/RPS 5.43 4.79 5.54 6.89 7.04 8.68 6.12 -1.97%
  YoY % 13.36% -13.54% -19.59% -2.13% -18.89% 41.83% -
  Horiz. % 88.73% 78.27% 90.52% 112.58% 115.03% 141.83% 100.00%
P/EPS -168.89 32.86 264.35 50.43 57.72 -348.78 58.72 -
  YoY % -613.97% -87.57% 424.19% -12.63% 116.55% -693.97% -
  Horiz. % -287.62% 55.96% 450.19% 85.88% 98.30% -593.97% 100.00%
EY -0.59 3.04 0.38 1.98 1.73 -0.29 1.70 -
  YoY % -119.41% 700.00% -80.81% 14.45% 696.55% -117.06% -
  Horiz. % -34.71% 178.82% 22.35% 116.47% 101.76% -17.06% 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 0.52 0.59 0.67 0.69 0.77 0.86 0.74 -5.71%
  YoY % -11.86% -11.94% -2.90% -10.39% -10.47% 16.22% -
  Horiz. % 70.27% 79.73% 90.54% 93.24% 104.05% 116.22% 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
 

623  227  472  532 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.325+0.015 
 SAPNRG-WA 0.105+0.005 
 HIBISCS 1.08+0.03 
 HSI-H4Y 0.18-0.05 
 ARMADA 0.225+0.01 
 VS 1.00+0.07 
 HSI-C3W 0.41+0.075 
 ECONBHD 0.51+0.035 
 HSI-H6F 0.395-0.055 
 MRCB 0.82+0.035 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers