Highlights

[MBG] YoY Quarter Result on 2016-07-31 [#2]

Stock [MBG]: MINTYE BHD
Announcement Date 30-Sep-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2017
Quarter 31-Jul-2016  [#2]
Profit Trend QoQ -     210.56%    YoY -     -34.37%
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 - 60,684
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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. PANTECH(5125) OR ALL-TECHNOLOGY STOCK IN THE OIL AND GAS SUPER BOOM TIME, CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
2. The Bonuses of Airasia Windfall Profit
3. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
4. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
5. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
6. DIALOG (O&G Stock) : Will This Be Another QL RESOURCES DUTCH LADY OR NESTLE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
8. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
Partners & Brokers