Highlights

[MBG] YoY Quarter Result on 2019-01-31 [#4]

Stock [MBG]: MINTYE BHD
Announcement Date 28-Mar-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2019
Quarter 31-Jan-2019  [#4]
Profit Trend QoQ -     185.73%    YoY -     273.98%
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.
 


 

196  295  513  1310 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 KNM 0.405-0.005 
 ALAM-WA 0.07+0.005 
 FINTEC 0.075-0.005 
 HSI-H8F 0.36+0.07 
 SEACERA 0.42-0.07 
 MYEG 1.22+0.05 
 HSI-C7K 0.33-0.065 
 HSI-C7J 0.10-0.025 
 EKOVEST 0.83+0.015 

TOP ARTICLES

1. Construction Sectors - Big project going to announce soon? PatrickTheBull
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. Cold Eye 5 Yardsticks of Value Investing kcchongnz kcchongnz blog
4. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
5. ALAM MARITIM: SUPER BULL CYCLE AHEAD AND RIDE THE WAVE! Fat profit stock
6. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
7. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
8. Sedania Innovator - The next E-SPORT GIANT The Investment Journey with AlexChong
Partners & Brokers