Highlights

[MBG] YoY Quarter Result on 2012-07-31 [#2]

Stock [MBG]: MINTYE BHD
Announcement Date 27-Sep-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2013
Quarter 31-Jul-2012  [#2]
Profit Trend QoQ -     161.38%    YoY -     33.91%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Revenue 12,505 13,585 11,442 15,448 15,491 13,196 13,736 -1.55%
  YoY % -7.95% 18.73% -25.93% -0.28% 17.39% -3.93% -
  Horiz. % 91.04% 98.90% 83.30% 112.46% 112.78% 96.07% 100.00%
PBT 1,756 952 1,605 3,733 3,051 2,148 3,539 -11.02%
  YoY % 84.45% -40.69% -57.01% 22.35% 42.04% -39.30% -
  Horiz. % 49.62% 26.90% 45.35% 105.48% 86.21% 60.70% 100.00%
Tax -431 -234 -400 -844 -892 -575 -801 -9.81%
  YoY % -84.19% 41.50% 52.61% 5.38% -55.13% 28.21% -
  Horiz. % 53.81% 29.21% 49.94% 105.37% 111.36% 71.79% 100.00%
NP 1,325 718 1,205 2,889 2,159 1,573 2,738 -11.39%
  YoY % 84.54% -40.41% -58.29% 33.81% 37.25% -42.55% -
  Horiz. % 48.39% 26.22% 44.01% 105.51% 78.85% 57.45% 100.00%
NP to SH 1,324 709 1,205 2,883 2,153 1,508 2,712 -11.26%
  YoY % 86.74% -41.16% -58.20% 33.91% 42.77% -44.40% -
  Horiz. % 48.82% 26.14% 44.43% 106.31% 79.39% 55.60% 100.00%
Tax Rate 24.54 % 24.58 % 24.92 % 22.61 % 29.24 % 26.77 % 22.63 % 1.36%
  YoY % -0.16% -1.36% 10.22% -22.67% 9.23% 18.29% -
  Horiz. % 108.44% 108.62% 110.12% 99.91% 129.21% 118.29% 100.00%
Total Cost 11,180 12,867 10,237 12,559 13,332 11,623 10,998 0.27%
  YoY % -13.11% 25.69% -18.49% -5.80% 14.70% 5.68% -
  Horiz. % 101.65% 116.99% 93.08% 114.19% 121.22% 105.68% 100.00%
Net Worth 107,007 106,400 104,576 105,184 103,392 107,019 103,980 0.48%
  YoY % 0.57% 1.74% -0.58% 1.73% -3.39% 2.92% -
  Horiz. % 102.91% 102.33% 100.57% 101.16% 99.43% 102.92% 100.00%
Dividend
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Div - 1,824 3,648 7,600 7,602 6,080 - -
  YoY % 0.00% -50.00% -52.00% -0.03% 25.03% 0.00% -
  Horiz. % 0.00% 30.00% 59.99% 124.99% 125.03% 100.00% -
Div Payout % - % 257.26 % 302.74 % 263.61 % 353.11 % 403.23 % - % -
  YoY % 0.00% -15.02% 14.84% -25.35% -12.43% 0.00% -
  Horiz. % 0.00% 63.80% 75.08% 65.37% 87.57% 100.00% -
Equity
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Net Worth 107,007 106,400 104,576 105,184 103,392 107,019 103,980 0.48%
  YoY % 0.57% 1.74% -0.58% 1.73% -3.39% 2.92% -
  Horiz. % 102.91% 102.33% 100.57% 101.16% 99.43% 102.92% 100.00%
NOSH 60,800 60,800 60,800 60,800 60,819 60,806 60,807 -0.00%
  YoY % 0.00% 0.00% 0.00% -0.03% 0.02% -0.00% -
  Horiz. % 99.99% 99.99% 99.99% 99.99% 100.02% 100.00% 100.00%
Ratio Analysis
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
NP Margin 10.60 % 5.29 % 10.53 % 18.70 % 13.94 % 11.92 % 19.93 % -9.98%
  YoY % 100.38% -49.76% -43.69% 34.15% 16.95% -40.19% -
  Horiz. % 53.19% 26.54% 52.83% 93.83% 69.94% 59.81% 100.00%
ROE 1.24 % 0.67 % 1.15 % 2.74 % 2.08 % 1.41 % 2.61 % -11.66%
  YoY % 85.07% -41.74% -58.03% 31.73% 47.52% -45.98% -
  Horiz. % 47.51% 25.67% 44.06% 104.98% 79.69% 54.02% 100.00%
Per Share
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 20.57 22.34 18.82 25.41 25.47 21.70 22.59 -1.55%
  YoY % -7.92% 18.70% -25.93% -0.24% 17.37% -3.94% -
  Horiz. % 91.06% 98.89% 83.31% 112.48% 112.75% 96.06% 100.00%
EPS 2.18 1.17 1.98 4.74 3.54 2.48 4.46 -11.24%
  YoY % 86.32% -40.91% -58.23% 33.90% 42.74% -44.39% -
  Horiz. % 48.88% 26.23% 44.39% 106.28% 79.37% 55.61% 100.00%
DPS 0.00 3.00 6.00 12.50 12.50 10.00 0.00 -
  YoY % 0.00% -50.00% -52.00% 0.00% 25.00% 0.00% -
  Horiz. % 0.00% 30.00% 60.00% 125.00% 125.00% 100.00% -
NAPS 1.7600 1.7500 1.7200 1.7300 1.7000 1.7600 1.7100 0.48%
  YoY % 0.57% 1.74% -0.58% 1.76% -3.41% 2.92% -
  Horiz. % 102.92% 102.34% 100.58% 101.17% 99.42% 102.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 20.57 22.34 18.82 25.41 25.48 21.70 22.59 -1.55%
  YoY % -7.92% 18.70% -25.93% -0.27% 17.42% -3.94% -
  Horiz. % 91.06% 98.89% 83.31% 112.48% 112.79% 96.06% 100.00%
EPS 2.18 1.17 1.98 4.74 3.54 2.48 4.46 -11.24%
  YoY % 86.32% -40.91% -58.23% 33.90% 42.74% -44.39% -
  Horiz. % 48.88% 26.23% 44.39% 106.28% 79.37% 55.61% 100.00%
DPS 0.00 3.00 6.00 12.50 12.50 10.00 0.00 -
  YoY % 0.00% -50.00% -52.00% 0.00% 25.00% 0.00% -
  Horiz. % 0.00% 30.00% 60.00% 125.00% 125.00% 100.00% -
NAPS 1.7600 1.7500 1.7200 1.7300 1.7005 1.7602 1.7102 0.48%
  YoY % 0.57% 1.74% -0.58% 1.73% -3.39% 2.92% -
  Horiz. % 102.91% 102.33% 100.57% 101.16% 99.43% 102.92% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 -
Price 1.2200 1.3000 1.4000 1.4400 1.2200 1.2000 0.9900 -
P/RPS 5.93 5.82 7.44 5.67 4.79 5.53 4.38 5.18%
  YoY % 1.89% -21.77% 31.22% 18.37% -13.38% 26.26% -
  Horiz. % 135.39% 132.88% 169.86% 129.45% 109.36% 126.26% 100.00%
P/EPS 56.02 111.48 70.64 30.37 34.46 48.39 22.20 16.67%
  YoY % -49.75% 57.81% 132.60% -11.87% -28.79% 117.97% -
  Horiz. % 252.34% 502.16% 318.20% 136.80% 155.23% 217.97% 100.00%
EY 1.78 0.90 1.42 3.29 2.90 2.07 4.51 -14.35%
  YoY % 97.78% -36.62% -56.84% 13.45% 40.10% -54.10% -
  Horiz. % 39.47% 19.96% 31.49% 72.95% 64.30% 45.90% 100.00%
DY 0.00 2.31 4.29 8.68 10.25 8.33 0.00 -
  YoY % 0.00% -46.15% -50.58% -15.32% 23.05% 0.00% -
  Horiz. % 0.00% 27.73% 51.50% 104.20% 123.05% 100.00% -
P/NAPS 0.69 0.74 0.81 0.83 0.72 0.68 0.58 2.94%
  YoY % -6.76% -8.64% -2.41% 15.28% 5.88% 17.24% -
  Horiz. % 118.97% 127.59% 139.66% 143.10% 124.14% 117.24% 100.00%
Price Multiplier on Announcement Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 30/09/15 26/09/14 27/09/13 27/09/12 29/09/11 30/09/10 24/09/09 -
Price 1.2200 1.2500 1.4200 1.4400 1.1700 1.1400 0.9200 -
P/RPS 5.93 5.59 7.55 5.67 4.59 5.25 4.07 6.47%
  YoY % 6.08% -25.96% 33.16% 23.53% -12.57% 28.99% -
  Horiz. % 145.70% 137.35% 185.50% 139.31% 112.78% 128.99% 100.00%
P/EPS 56.02 107.19 71.65 30.37 33.05 45.97 20.63 18.11%
  YoY % -47.74% 49.60% 135.92% -8.11% -28.11% 122.83% -
  Horiz. % 271.55% 519.58% 347.31% 147.21% 160.20% 222.83% 100.00%
EY 1.78 0.93 1.40 3.29 3.03 2.18 4.85 -15.38%
  YoY % 91.40% -33.57% -57.45% 8.58% 38.99% -55.05% -
  Horiz. % 36.70% 19.18% 28.87% 67.84% 62.47% 44.95% 100.00%
DY 0.00 2.40 4.23 8.68 10.68 8.77 0.00 -
  YoY % 0.00% -43.26% -51.27% -18.73% 21.78% 0.00% -
  Horiz. % 0.00% 27.37% 48.23% 98.97% 121.78% 100.00% -
P/NAPS 0.69 0.71 0.83 0.83 0.69 0.65 0.54 4.17%
  YoY % -2.82% -14.46% 0.00% 20.29% 6.15% 20.37% -
  Horiz. % 127.78% 131.48% 153.70% 153.70% 127.78% 120.37% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

241  924  499  511 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.155-0.015 
 PHB 0.030.00 
 SAPNRG 0.115-0.005 
 VIVOCOM 0.855-0.365 
 KANGER 0.18-0.015 
 PA 0.145-0.005 
 MTRONIC 0.105-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.07-0.005 
 ARMADA 0.27-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. AN OVERLOOKED FOOD STOCK, TRADING AT 62% DISCOUNT TO NTA !!!! Bursa Master
2. AT (0072) glove factory real? Have a look... Rubber Glove companies till year 2023
3. Supermax is the best performer - Koon Yew Yin Koon Yew Yin's Blog
4. TOPGLOV, please update shareholders on the Klang Factory Covid-19 outbreak. 1500 cases? How it impact the factory? gloveharicut
5. TOPGLOVE plants in Meru to be temporarily closed. CIMB says No changes to FY21-23F EPS. Maintain BUY RM10.00 gloveharicut
6. TOPGLOV (7113) - Update on Share Buyback and EPF Movement, what is their average buying price from September till November? Bursa Malaysia Free Trading Education
7. Salcon (8567) & AT (0072) Rubber Glove companies till year 2023
8. JAG - THE NEXT STRONGER PA IN THE MAKING LogicTrading Analysis
PARTNERS & BROKERS