Highlights

[MBG] YoY Quarter Result on 2018-07-31 [#2]

Stock [MBG]: MINTYE BHD
Announcement Date 26-Sep-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2019
Quarter 31-Jul-2018  [#2]
Profit Trend QoQ -     199.32%    YoY -     161.10%
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.
 


 

1987 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.850.00 
 KOTRA 1.820.00 
 UCREST 0.130.00 
 PINEAPP 0.360.00 
 PUC 0.070.00 
 WILLOW 0.3850.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.830.00 

TOP ARTICLES

1. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
2. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
4. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
5. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
7. 沙地产能将迅速恢复·油气股打回原形·综指1600再失 星洲日報/投資致富‧企業故事
8. [转贴] 天哥,云顶大马又跌回3.1了,可以加码了吗?~ 第一天 Good Articles to Share
Partners & Brokers