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 - 60,684
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.
 


 

327  306  557  720 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.185-0.01 
 SAPNRG 0.335-0.01 
 MYEG 1.40+0.07 
 MTRONIC-OR 0.0050.00 
 SAPNRG-WA 0.13-0.015 
 HSI-C5A 0.27-0.01 
 NAIM 1.17+0.14 
 SEACERA 0.340.00 
 IRIS 0.15+0.005 
 PERDANA 0.405-0.005 
Partners & Brokers