Highlights

[MBG] YoY Quarter Result on 2016-01-31 [#4]

Stock [MBG]: MINTYE BHD
Announcement Date 30-Mar-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2016
Quarter 31-Jan-2016  [#4]
Profit Trend QoQ -     -87.71%    YoY -     -81.39%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Revenue 10,247 10,638 13,460 13,171 10,858 11,652 10,362 -0.19%
  YoY % -3.68% -20.97% 2.19% 21.30% -6.81% 12.45% -
  Horiz. % 98.89% 102.66% 129.90% 127.11% 104.79% 112.45% 100.00%
PBT 629 -322 2,624 550 2,058 1,464 90 38.25%
  YoY % 295.34% -112.27% 377.09% -73.28% 40.57% 1,526.67% -
  Horiz. % 698.89% -357.78% 2,915.56% 611.11% 2,286.67% 1,626.67% 100.00%
Tax -44 -51 -652 -281 -570 -29 -360 -29.54%
  YoY % 13.73% 92.18% -132.03% 50.70% -1,865.52% 91.94% -
  Horiz. % 12.22% 14.17% 181.11% 78.06% 158.33% 8.06% 100.00%
NP 585 -373 1,972 269 1,488 1,435 -270 -
  YoY % 256.84% -118.91% 633.09% -81.92% 3.69% 631.48% -
  Horiz. % -216.67% 138.15% -730.37% -99.63% -551.11% -531.48% 100.00%
NP to SH 595 -342 1,961 276 1,483 1,422 -258 -
  YoY % 273.98% -117.44% 610.51% -81.39% 4.29% 651.16% -
  Horiz. % -230.62% 132.56% -760.08% -106.98% -574.81% -551.16% 100.00%
Tax Rate 7.00 % - % 24.85 % 51.09 % 27.70 % 1.98 % 400.00 % -49.03%
  YoY % 0.00% 0.00% -51.36% 84.44% 1,298.99% -99.50% -
  Horiz. % 1.75% 0.00% 6.21% 12.77% 6.93% 0.50% 100.00%
Total Cost 9,662 11,011 11,488 12,902 9,370 10,217 10,632 -1.58%
  YoY % -12.25% -4.15% -10.96% 37.69% -8.29% -3.90% -
  Horiz. % 90.88% 103.56% 108.05% 121.35% 88.13% 96.10% 100.00%
Net Worth 111,872 110,656 109,439 108,831 107,615 106,400 105,184 1.03%
  YoY % 1.10% 1.11% 0.56% 1.13% 1.14% 1.16% -
  Horiz. % 106.36% 105.20% 104.05% 103.47% 102.31% 101.16% 100.00%
Dividend
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 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
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Net Worth 111,872 110,656 109,439 108,831 107,615 106,400 105,184 1.03%
  YoY % 1.10% 1.11% 0.56% 1.13% 1.14% 1.16% -
  Horiz. % 106.36% 105.20% 104.05% 103.47% 102.31% 101.16% 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
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
NP Margin 5.71 % -3.51 % 14.65 % 2.04 % 13.70 % 12.32 % -2.61 % -
  YoY % 262.68% -123.96% 618.14% -85.11% 11.20% 572.03% -
  Horiz. % -218.77% 134.48% -561.30% -78.16% -524.90% -472.03% 100.00%
ROE 0.53 % -0.31 % 1.79 % 0.25 % 1.38 % 1.34 % -0.25 % -
  YoY % 270.97% -117.32% 616.00% -81.88% 2.99% 636.00% -
  Horiz. % -212.00% 124.00% -716.00% -100.00% -552.00% -536.00% 100.00%
Per Share
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 16.85 17.50 22.14 21.66 17.86 19.16 17.04 -0.19%
  YoY % -3.71% -20.96% 2.22% 21.28% -6.78% 12.44% -
  Horiz. % 98.88% 102.70% 129.93% 127.11% 104.81% 112.44% 100.00%
EPS 0.98 -0.56 3.23 0.45 2.44 2.34 -0.42 -
  YoY % 275.00% -117.34% 617.78% -81.56% 4.27% 657.14% -
  Horiz. % -233.33% 133.33% -769.05% -107.14% -580.95% -557.14% 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 1.8400 1.8200 1.8000 1.7900 1.7700 1.7500 1.7300 1.03%
  YoY % 1.10% 1.11% 0.56% 1.13% 1.14% 1.16% -
  Horiz. % 106.36% 105.20% 104.05% 103.47% 102.31% 101.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 16.85 17.50 22.14 21.66 17.86 19.16 17.04 -0.19%
  YoY % -3.71% -20.96% 2.22% 21.28% -6.78% 12.44% -
  Horiz. % 98.88% 102.70% 129.93% 127.11% 104.81% 112.44% 100.00%
EPS 0.98 -0.56 3.23 0.45 2.44 2.34 -0.42 -
  YoY % 275.00% -117.34% 617.78% -81.56% 4.27% 657.14% -
  Horiz. % -233.33% 133.33% -769.05% -107.14% -580.95% -557.14% 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 1.8400 1.8200 1.8000 1.7900 1.7700 1.7500 1.7300 1.03%
  YoY % 1.10% 1.11% 0.56% 1.13% 1.14% 1.16% -
  Horiz. % 106.36% 105.20% 104.05% 103.47% 102.31% 101.16% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 -
Price 0.8000 0.9900 1.0000 1.2500 1.1800 1.4000 1.4600 -
P/RPS 4.75 5.66 4.52 5.77 6.61 7.31 8.57 -9.36%
  YoY % -16.08% 25.22% -21.66% -12.71% -9.58% -14.70% -
  Horiz. % 55.43% 66.04% 52.74% 67.33% 77.13% 85.30% 100.00%
P/EPS 81.75 -176.00 31.00 275.36 48.38 59.86 -344.06 -
  YoY % 146.45% -667.74% -88.74% 469.16% -19.18% 117.40% -
  Horiz. % -23.76% 51.15% -9.01% -80.03% -14.06% -17.40% 100.00%
EY 1.22 -0.57 3.23 0.36 2.07 1.67 -0.29 -
  YoY % 314.04% -117.65% 797.22% -82.61% 23.95% 675.86% -
  Horiz. % -420.69% 196.55% -1,113.79% -124.14% -713.79% -575.86% 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 0.43 0.54 0.56 0.70 0.67 0.80 0.84 -10.56%
  YoY % -20.37% -3.57% -20.00% 4.48% -16.25% -4.76% -
  Horiz. % 51.19% 64.29% 66.67% 83.33% 79.76% 95.24% 100.00%
Price Multiplier on Announcement Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 28/03/19 27/03/18 31/03/17 30/03/16 27/03/15 28/03/14 28/03/13 -
Price 0.8000 0.9500 1.0600 1.2000 1.2300 1.3500 1.4800 -
P/RPS 4.75 5.43 4.79 5.54 6.89 7.04 8.68 -9.56%
  YoY % -12.52% 13.36% -13.54% -19.59% -2.13% -18.89% -
  Horiz. % 54.72% 62.56% 55.18% 63.82% 79.38% 81.11% 100.00%
P/EPS 81.75 -168.89 32.86 264.35 50.43 57.72 -348.78 -
  YoY % 148.40% -613.97% -87.57% 424.19% -12.63% 116.55% -
  Horiz. % -23.44% 48.42% -9.42% -75.79% -14.46% -16.55% 100.00%
EY 1.22 -0.59 3.04 0.38 1.98 1.73 -0.29 -
  YoY % 306.78% -119.41% 700.00% -80.81% 14.45% 696.55% -
  Horiz. % -420.69% 203.45% -1,048.28% -131.03% -682.76% -596.55% 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 0.43 0.52 0.59 0.67 0.69 0.77 0.86 -10.91%
  YoY % -17.31% -11.86% -11.94% -2.90% -10.39% -10.47% -
  Horiz. % 50.00% 60.47% 68.60% 77.91% 80.23% 89.53% 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.
 


 

342  329  500  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.03+0.005 
 SAPNRG 0.28+0.01 
 BARAKAH 0.035-0.01 
 GPACKET-WB 0.170.00 
 VSOLAR 0.150.00 
 DAYA 0.01-0.005 
 ICON 0.055-0.03 
 HSI-H6P 0.165-0.015 
 NAIM 1.06-0.10 
 BJLAND 0.21-0.015 

TOP ARTICLES

1. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
2. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
3. Get To Know These 3 M'sian Companies Featured In Forbes Asia's 200 Best Under A Billion 2019 - Sade Dayangku Good Articles to Share
4. (Icon) 5G Arrives Earlier Than Expected, Start Paying Attention To Technology Stocks Icon8888 Gossips About Stocks
5. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
6. 云顶大马为何买帝国?/迪瓦尼山 MSWG前线把关
7. TRACKING UZMA HISTORIC PRICES SHOW GROSSLY UNDERVALUE POSITION, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. [转贴] 「香港超人」李嘉誠,為何要加速拋售香港和中國資産? Good Articles to Share
Partners & Brokers