Highlights

[MBG] YoY Quarter Result on 2013-07-31 [#2]

Stock [MBG]: MINTYE BHD
Announcement Date 27-Sep-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2014
Quarter 31-Jul-2013  [#2]
Profit Trend QoQ -     83.13%    YoY -     -58.20%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 11,942 12,505 13,585 11,442 15,448 15,491 13,196 -1.65%
  YoY % -4.50% -7.95% 18.73% -25.93% -0.28% 17.39% -
  Horiz. % 90.50% 94.76% 102.95% 86.71% 117.07% 117.39% 100.00%
PBT 1,234 1,756 952 1,605 3,733 3,051 2,148 -8.82%
  YoY % -29.73% 84.45% -40.69% -57.01% 22.35% 42.04% -
  Horiz. % 57.45% 81.75% 44.32% 74.72% 173.79% 142.04% 100.00%
Tax -351 -431 -234 -400 -844 -892 -575 -7.89%
  YoY % 18.56% -84.19% 41.50% 52.61% 5.38% -55.13% -
  Horiz. % 61.04% 74.96% 40.70% 69.57% 146.78% 155.13% 100.00%
NP 883 1,325 718 1,205 2,889 2,159 1,573 -9.17%
  YoY % -33.36% 84.54% -40.41% -58.29% 33.81% 37.25% -
  Horiz. % 56.13% 84.23% 45.65% 76.61% 183.66% 137.25% 100.00%
NP to SH 869 1,324 709 1,205 2,883 2,153 1,508 -8.77%
  YoY % -34.37% 86.74% -41.16% -58.20% 33.91% 42.77% -
  Horiz. % 57.63% 87.80% 47.02% 79.91% 191.18% 142.77% 100.00%
Tax Rate 28.44 % 24.54 % 24.58 % 24.92 % 22.61 % 29.24 % 26.77 % 1.01%
  YoY % 15.89% -0.16% -1.36% 10.22% -22.67% 9.23% -
  Horiz. % 106.24% 91.67% 91.82% 93.09% 84.46% 109.23% 100.00%
Total Cost 11,059 11,180 12,867 10,237 12,559 13,332 11,623 -0.82%
  YoY % -1.08% -13.11% 25.69% -18.49% -5.80% 14.70% -
  Horiz. % 95.15% 96.19% 110.70% 88.08% 108.05% 114.70% 100.00%
Net Worth 107,007 107,007 106,400 104,576 105,184 103,392 107,019 -0.00%
  YoY % 0.00% 0.57% 1.74% -0.58% 1.73% -3.39% -
  Horiz. % 99.99% 99.99% 99.42% 97.72% 98.29% 96.61% 100.00%
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div - - 1,824 3,648 7,600 7,602 6,080 -
  YoY % 0.00% 0.00% -50.00% -52.00% -0.03% 25.03% -
  Horiz. % 0.00% 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% 0.00% -15.02% 14.84% -25.35% -12.43% -
  Horiz. % 0.00% 0.00% 63.80% 75.08% 65.37% 87.57% 100.00%
Equity
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 107,007 107,007 106,400 104,576 105,184 103,392 107,019 -0.00%
  YoY % 0.00% 0.57% 1.74% -0.58% 1.73% -3.39% -
  Horiz. % 99.99% 99.99% 99.42% 97.72% 98.29% 96.61% 100.00%
NOSH 60,800 60,800 60,800 60,800 60,800 60,819 60,806 -0.00%
  YoY % 0.00% 0.00% 0.00% 0.00% -0.03% 0.02% -
  Horiz. % 99.99% 99.99% 99.99% 99.99% 99.99% 100.02% 100.00%
Ratio Analysis
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin 7.39 % 10.60 % 5.29 % 10.53 % 18.70 % 13.94 % 11.92 % -7.65%
  YoY % -30.28% 100.38% -49.76% -43.69% 34.15% 16.95% -
  Horiz. % 62.00% 88.93% 44.38% 88.34% 156.88% 116.95% 100.00%
ROE 0.81 % 1.24 % 0.67 % 1.15 % 2.74 % 2.08 % 1.41 % -8.82%
  YoY % -34.68% 85.07% -41.74% -58.03% 31.73% 47.52% -
  Horiz. % 57.45% 87.94% 47.52% 81.56% 194.33% 147.52% 100.00%
Per Share
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 19.64 20.57 22.34 18.82 25.41 25.47 21.70 -1.65%
  YoY % -4.52% -7.92% 18.70% -25.93% -0.24% 17.37% -
  Horiz. % 90.51% 94.79% 102.95% 86.73% 117.10% 117.37% 100.00%
EPS 1.43 2.18 1.17 1.98 4.74 3.54 2.48 -8.76%
  YoY % -34.40% 86.32% -40.91% -58.23% 33.90% 42.74% -
  Horiz. % 57.66% 87.90% 47.18% 79.84% 191.13% 142.74% 100.00%
DPS 0.00 0.00 3.00 6.00 12.50 12.50 10.00 -
  YoY % 0.00% 0.00% -50.00% -52.00% 0.00% 25.00% -
  Horiz. % 0.00% 0.00% 30.00% 60.00% 125.00% 125.00% 100.00%
NAPS 1.7600 1.7600 1.7500 1.7200 1.7300 1.7000 1.7600 -
  YoY % 0.00% 0.57% 1.74% -0.58% 1.76% -3.41% -
  Horiz. % 100.00% 100.00% 99.43% 97.73% 98.30% 96.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 19.64 20.57 22.34 18.82 25.41 25.48 21.70 -1.65%
  YoY % -4.52% -7.92% 18.70% -25.93% -0.27% 17.42% -
  Horiz. % 90.51% 94.79% 102.95% 86.73% 117.10% 117.42% 100.00%
EPS 1.43 2.18 1.17 1.98 4.74 3.54 2.48 -8.76%
  YoY % -34.40% 86.32% -40.91% -58.23% 33.90% 42.74% -
  Horiz. % 57.66% 87.90% 47.18% 79.84% 191.13% 142.74% 100.00%
DPS 0.00 0.00 3.00 6.00 12.50 12.50 10.00 -
  YoY % 0.00% 0.00% -50.00% -52.00% 0.00% 25.00% -
  Horiz. % 0.00% 0.00% 30.00% 60.00% 125.00% 125.00% 100.00%
NAPS 1.7600 1.7600 1.7500 1.7200 1.7300 1.7005 1.7602 -0.00%
  YoY % 0.00% 0.57% 1.74% -0.58% 1.73% -3.39% -
  Horiz. % 99.99% 99.99% 99.42% 97.72% 98.28% 96.61% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 1.0800 1.2200 1.3000 1.4000 1.4400 1.2200 1.2000 -
P/RPS 5.50 5.93 5.82 7.44 5.67 4.79 5.53 -0.09%
  YoY % -7.25% 1.89% -21.77% 31.22% 18.37% -13.38% -
  Horiz. % 99.46% 107.23% 105.24% 134.54% 102.53% 86.62% 100.00%
P/EPS 75.56 56.02 111.48 70.64 30.37 34.46 48.39 7.70%
  YoY % 34.88% -49.75% 57.81% 132.60% -11.87% -28.79% -
  Horiz. % 156.15% 115.77% 230.38% 145.98% 62.76% 71.21% 100.00%
EY 1.32 1.78 0.90 1.42 3.29 2.90 2.07 -7.22%
  YoY % -25.84% 97.78% -36.62% -56.84% 13.45% 40.10% -
  Horiz. % 63.77% 85.99% 43.48% 68.60% 158.94% 140.10% 100.00%
DY 0.00 0.00 2.31 4.29 8.68 10.25 8.33 -
  YoY % 0.00% 0.00% -46.15% -50.58% -15.32% 23.05% -
  Horiz. % 0.00% 0.00% 27.73% 51.50% 104.20% 123.05% 100.00%
P/NAPS 0.61 0.69 0.74 0.81 0.83 0.72 0.68 -1.79%
  YoY % -11.59% -6.76% -8.64% -2.41% 15.28% 5.88% -
  Horiz. % 89.71% 101.47% 108.82% 119.12% 122.06% 105.88% 100.00%
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 30/09/16 30/09/15 26/09/14 27/09/13 27/09/12 29/09/11 30/09/10 -
Price 1.0500 1.2200 1.2500 1.4200 1.4400 1.1700 1.1400 -
P/RPS 5.35 5.93 5.59 7.55 5.67 4.59 5.25 0.31%
  YoY % -9.78% 6.08% -25.96% 33.16% 23.53% -12.57% -
  Horiz. % 101.90% 112.95% 106.48% 143.81% 108.00% 87.43% 100.00%
P/EPS 73.46 56.02 107.19 71.65 30.37 33.05 45.97 8.12%
  YoY % 31.13% -47.74% 49.60% 135.92% -8.11% -28.11% -
  Horiz. % 159.80% 121.86% 233.17% 155.86% 66.06% 71.89% 100.00%
EY 1.36 1.78 0.93 1.40 3.29 3.03 2.18 -7.56%
  YoY % -23.60% 91.40% -33.57% -57.45% 8.58% 38.99% -
  Horiz. % 62.39% 81.65% 42.66% 64.22% 150.92% 138.99% 100.00%
DY 0.00 0.00 2.40 4.23 8.68 10.68 8.77 -
  YoY % 0.00% 0.00% -43.26% -51.27% -18.73% 21.78% -
  Horiz. % 0.00% 0.00% 27.37% 48.23% 98.97% 121.78% 100.00%
P/NAPS 0.60 0.69 0.71 0.83 0.83 0.69 0.65 -1.32%
  YoY % -13.04% -2.82% -14.46% 0.00% 20.29% 6.15% -
  Horiz. % 92.31% 106.15% 109.23% 127.69% 127.69% 106.15% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

597  345  528  615 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MCT 0.20+0.01 
 KANGER 0.300.00 
 ABLEGRP 0.175+0.03 
 CME 0.1150.00 
 RSAWIT 0.31+0.035 
 HBGLOB 0.21+0.01 
 TDM 0.265+0.035 
 JTIASA 0.83+0.125 
 MTRONIC 0.08+0.01 
 EKOVEST 0.565-0.015 

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!
PARTNERS & BROKERS