Highlights

[MBG] YoY Quarter Result on 2015-07-31 [#2]

Stock [MBG]: MINTYE BHD
Announcement Date 30-Sep-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2016
Quarter 31-Jul-2015  [#2]
Profit Trend QoQ -     138.99%    YoY -     86.74%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Revenue 10,117 12,343 11,942 12,505 13,585 11,442 15,448 -6.81%
  YoY % -18.03% 3.36% -4.50% -7.95% 18.73% -25.93% -
  Horiz. % 65.49% 79.90% 77.30% 80.95% 87.94% 74.07% 100.00%
PBT 193 637 1,234 1,756 952 1,605 3,733 -38.95%
  YoY % -69.70% -48.38% -29.73% 84.45% -40.69% -57.01% -
  Horiz. % 5.17% 17.06% 33.06% 47.04% 25.50% 42.99% 100.00%
Tax 1,104 -147 -351 -431 -234 -400 -844 -
  YoY % 851.02% 58.12% 18.56% -84.19% 41.50% 52.61% -
  Horiz. % -130.81% 17.42% 41.59% 51.07% 27.73% 47.39% 100.00%
NP 1,297 490 883 1,325 718 1,205 2,889 -12.49%
  YoY % 164.69% -44.51% -33.36% 84.54% -40.41% -58.29% -
  Horiz. % 44.89% 16.96% 30.56% 45.86% 24.85% 41.71% 100.00%
NP to SH 1,329 509 869 1,324 709 1,205 2,883 -12.10%
  YoY % 161.10% -41.43% -34.37% 86.74% -41.16% -58.20% -
  Horiz. % 46.10% 17.66% 30.14% 45.92% 24.59% 41.80% 100.00%
Tax Rate -572.02 % 23.08 % 28.44 % 24.54 % 24.58 % 24.92 % 22.61 % -
  YoY % -2,578.42% -18.85% 15.89% -0.16% -1.36% 10.22% -
  Horiz. % -2,529.94% 102.08% 125.79% 108.54% 108.71% 110.22% 100.00%
Total Cost 8,820 11,853 11,059 11,180 12,867 10,237 12,559 -5.72%
  YoY % -25.59% 7.18% -1.08% -13.11% 25.69% -18.49% -
  Horiz. % 70.23% 94.38% 88.06% 89.02% 102.45% 81.51% 100.00%
Net Worth 112,480 109,439 107,007 107,007 106,400 104,576 105,184 1.12%
  YoY % 2.78% 2.27% 0.00% 0.57% 1.74% -0.58% -
  Horiz. % 106.94% 104.05% 101.73% 101.73% 101.16% 99.42% 100.00%
Dividend
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Div - - - - 1,824 3,648 7,600 -
  YoY % 0.00% 0.00% 0.00% 0.00% -50.00% -52.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 24.00% 48.00% 100.00%
Div Payout % - % - % - % - % 257.26 % 302.74 % 263.61 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -15.02% 14.84% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 97.59% 114.84% 100.00%
Equity
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Net Worth 112,480 109,439 107,007 107,007 106,400 104,576 105,184 1.12%
  YoY % 2.78% 2.27% 0.00% 0.57% 1.74% -0.58% -
  Horiz. % 106.94% 104.05% 101.73% 101.73% 101.16% 99.42% 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
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
NP Margin 12.82 % 3.97 % 7.39 % 10.60 % 5.29 % 10.53 % 18.70 % -6.10%
  YoY % 222.92% -46.28% -30.28% 100.38% -49.76% -43.69% -
  Horiz. % 68.56% 21.23% 39.52% 56.68% 28.29% 56.31% 100.00%
ROE 1.18 % 0.47 % 0.81 % 1.24 % 0.67 % 1.15 % 2.74 % -13.09%
  YoY % 151.06% -41.98% -34.68% 85.07% -41.74% -58.03% -
  Horiz. % 43.07% 17.15% 29.56% 45.26% 24.45% 41.97% 100.00%
Per Share
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 16.64 20.30 19.64 20.57 22.34 18.82 25.41 -6.81%
  YoY % -18.03% 3.36% -4.52% -7.92% 18.70% -25.93% -
  Horiz. % 65.49% 79.89% 77.29% 80.95% 87.92% 74.07% 100.00%
EPS 2.19 0.84 1.43 2.18 1.17 1.98 4.74 -12.07%
  YoY % 160.71% -41.26% -34.40% 86.32% -40.91% -58.23% -
  Horiz. % 46.20% 17.72% 30.17% 45.99% 24.68% 41.77% 100.00%
DPS 0.00 0.00 0.00 0.00 3.00 6.00 12.50 -
  YoY % 0.00% 0.00% 0.00% 0.00% -50.00% -52.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 24.00% 48.00% 100.00%
NAPS 1.8500 1.8000 1.7600 1.7600 1.7500 1.7200 1.7300 1.12%
  YoY % 2.78% 2.27% 0.00% 0.57% 1.74% -0.58% -
  Horiz. % 106.94% 104.05% 101.73% 101.73% 101.16% 99.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 16.64 20.30 19.64 20.57 22.34 18.82 25.41 -6.81%
  YoY % -18.03% 3.36% -4.52% -7.92% 18.70% -25.93% -
  Horiz. % 65.49% 79.89% 77.29% 80.95% 87.92% 74.07% 100.00%
EPS 2.19 0.84 1.43 2.18 1.17 1.98 4.74 -12.07%
  YoY % 160.71% -41.26% -34.40% 86.32% -40.91% -58.23% -
  Horiz. % 46.20% 17.72% 30.17% 45.99% 24.68% 41.77% 100.00%
DPS 0.00 0.00 0.00 0.00 3.00 6.00 12.50 -
  YoY % 0.00% 0.00% 0.00% 0.00% -50.00% -52.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 24.00% 48.00% 100.00%
NAPS 1.8500 1.8000 1.7600 1.7600 1.7500 1.7200 1.7300 1.12%
  YoY % 2.78% 2.27% 0.00% 0.57% 1.74% -0.58% -
  Horiz. % 106.94% 104.05% 101.73% 101.73% 101.16% 99.42% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 -
Price 0.9500 1.0700 1.0800 1.2200 1.3000 1.4000 1.4400 -
P/RPS 5.71 5.27 5.50 5.93 5.82 7.44 5.67 0.12%
  YoY % 8.35% -4.18% -7.25% 1.89% -21.77% 31.22% -
  Horiz. % 100.71% 92.95% 97.00% 104.59% 102.65% 131.22% 100.00%
P/EPS 43.46 127.81 75.56 56.02 111.48 70.64 30.37 6.15%
  YoY % -66.00% 69.15% 34.88% -49.75% 57.81% 132.60% -
  Horiz. % 143.10% 420.84% 248.80% 184.46% 367.07% 232.60% 100.00%
EY 2.30 0.78 1.32 1.78 0.90 1.42 3.29 -5.79%
  YoY % 194.87% -40.91% -25.84% 97.78% -36.62% -56.84% -
  Horiz. % 69.91% 23.71% 40.12% 54.10% 27.36% 43.16% 100.00%
DY 0.00 0.00 0.00 0.00 2.31 4.29 8.68 -
  YoY % 0.00% 0.00% 0.00% 0.00% -46.15% -50.58% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 26.61% 49.42% 100.00%
P/NAPS 0.51 0.59 0.61 0.69 0.74 0.81 0.83 -7.79%
  YoY % -13.56% -3.28% -11.59% -6.76% -8.64% -2.41% -
  Horiz. % 61.45% 71.08% 73.49% 83.13% 89.16% 97.59% 100.00%
Price Multiplier on Announcement Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 26/09/18 21/09/17 30/09/16 30/09/15 26/09/14 27/09/13 27/09/12 -
Price 0.8850 1.0500 1.0500 1.2200 1.2500 1.4200 1.4400 -
P/RPS 5.32 5.17 5.35 5.93 5.59 7.55 5.67 -1.06%
  YoY % 2.90% -3.36% -9.78% 6.08% -25.96% 33.16% -
  Horiz. % 93.83% 91.18% 94.36% 104.59% 98.59% 133.16% 100.00%
P/EPS 40.49 125.42 73.46 56.02 107.19 71.65 30.37 4.91%
  YoY % -67.72% 70.73% 31.13% -47.74% 49.60% 135.92% -
  Horiz. % 133.32% 412.97% 241.88% 184.46% 352.95% 235.92% 100.00%
EY 2.47 0.80 1.36 1.78 0.93 1.40 3.29 -4.66%
  YoY % 208.75% -41.18% -23.60% 91.40% -33.57% -57.45% -
  Horiz. % 75.08% 24.32% 41.34% 54.10% 28.27% 42.55% 100.00%
DY 0.00 0.00 0.00 0.00 2.40 4.23 8.68 -
  YoY % 0.00% 0.00% 0.00% 0.00% -43.26% -51.27% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 27.65% 48.73% 100.00%
P/NAPS 0.48 0.58 0.60 0.69 0.71 0.83 0.83 -8.72%
  YoY % -17.24% -3.33% -13.04% -2.82% -14.46% 0.00% -
  Horiz. % 57.83% 69.88% 72.29% 83.13% 85.54% 100.00% 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
 
 

264  476  619  1060 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 PHB 0.035+0.005 
 HWGB 0.985+0.14 
 EAH 0.03-0.005 
 MTRONIC 0.135+0.015 
 KANGER 0.1750.00 
 INIX 0.33+0.065 
 SAPNRG 0.13+0.01 
 KNM 0.23+0.02 
 BINTAI 1.13-0.01 

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. Vivocom’s V-Shape Recovery still intact, and a sharp rally upwards to RM1.22/RM1.48/RM2.20 can take off anytime See Jovin
2. Vivocom’s Steady and Calm Rally to RM1.12 Today. Will It Surge to Break RM1.22 Soon? See Jovin
3. 商业高峰(PUNCAK,6807)股价低于产值 。。。。 jjjmoney
4. AN UNDISCOVERED GEM UPDATE: NEW HOT HOT SELLING PRODUCT FLYING OFF THE SHELVES !! Chongkh888
5. TOPGLOV hints HR ministry’s action does not match stated stand gloveharicut
6. CIMB Retain Add on TOPGLOV; awaiting further updates on Act 446 gloveharicut
7. Vivocom’s V-Shape Recovery still intact. Rally still ongoing in a calm and steady stair stepped ascension. See Jovin
8. I SEE GREAT DANGER FOR THOSE WHO BLINDLY CHASED VACCINE STOCKS WILL EVENTUALLY HIT A WALL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS