Highlights

[MBG] YoY Quarter Result on 2019-07-31 [#2]

Stock [MBG]: MINTYE BHD
Announcement Date 25-Sep-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2020
Quarter 31-Jul-2019  [#2]
Profit Trend QoQ -     133.64%    YoY -     -94.43%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Revenue 11,215 10,117 12,343 11,942 12,505 13,585 11,442 -0.33%
  YoY % 10.85% -18.03% 3.36% -4.50% -7.95% 18.73% -
  Horiz. % 98.02% 88.42% 107.87% 104.37% 109.29% 118.73% 100.00%
PBT 197 193 637 1,234 1,756 952 1,605 -29.49%
  YoY % 2.07% -69.70% -48.38% -29.73% 84.45% -40.69% -
  Horiz. % 12.27% 12.02% 39.69% 76.88% 109.41% 59.31% 100.00%
Tax -144 1,104 -147 -351 -431 -234 -400 -15.65%
  YoY % -113.04% 851.02% 58.12% 18.56% -84.19% 41.50% -
  Horiz. % 36.00% -276.00% 36.75% 87.75% 107.75% 58.50% 100.00%
NP 53 1,297 490 883 1,325 718 1,205 -40.57%
  YoY % -95.91% 164.69% -44.51% -33.36% 84.54% -40.41% -
  Horiz. % 4.40% 107.63% 40.66% 73.28% 109.96% 59.59% 100.00%
NP to SH 74 1,329 509 869 1,324 709 1,205 -37.17%
  YoY % -94.43% 161.10% -41.43% -34.37% 86.74% -41.16% -
  Horiz. % 6.14% 110.29% 42.24% 72.12% 109.88% 58.84% 100.00%
Tax Rate 73.10 % -572.02 % 23.08 % 28.44 % 24.54 % 24.58 % 24.92 % 19.64%
  YoY % 112.78% -2,578.42% -18.85% 15.89% -0.16% -1.36% -
  Horiz. % 293.34% -2,295.43% 92.62% 114.13% 98.48% 98.64% 100.00%
Total Cost 11,162 8,820 11,853 11,059 11,180 12,867 10,237 1.45%
  YoY % 26.55% -25.59% 7.18% -1.08% -13.11% 25.69% -
  Horiz. % 109.04% 86.16% 115.79% 108.03% 109.21% 125.69% 100.00%
Net Worth 110,047 112,480 109,439 107,007 107,007 106,400 104,576 0.85%
  YoY % -2.16% 2.78% 2.27% 0.00% 0.57% 1.74% -
  Horiz. % 105.23% 107.56% 104.65% 102.33% 102.33% 101.74% 100.00%
Dividend
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Div - - - - - 1,824 3,648 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -50.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 50.00% 100.00%
Div Payout % - % - % - % - % - % 257.26 % 302.74 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -15.02% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 84.98% 100.00%
Equity
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Net Worth 110,047 112,480 109,439 107,007 107,007 106,400 104,576 0.85%
  YoY % -2.16% 2.78% 2.27% 0.00% 0.57% 1.74% -
  Horiz. % 105.23% 107.56% 104.65% 102.33% 102.33% 101.74% 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
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
NP Margin 0.47 % 12.82 % 3.97 % 7.39 % 10.60 % 5.29 % 10.53 % -40.43%
  YoY % -96.33% 222.92% -46.28% -30.28% 100.38% -49.76% -
  Horiz. % 4.46% 121.75% 37.70% 70.18% 100.66% 50.24% 100.00%
ROE 0.07 % 1.18 % 0.47 % 0.81 % 1.24 % 0.67 % 1.15 % -37.27%
  YoY % -94.07% 151.06% -41.98% -34.68% 85.07% -41.74% -
  Horiz. % 6.09% 102.61% 40.87% 70.43% 107.83% 58.26% 100.00%
Per Share
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 18.45 16.64 20.30 19.64 20.57 22.34 18.82 -0.33%
  YoY % 10.88% -18.03% 3.36% -4.52% -7.92% 18.70% -
  Horiz. % 98.03% 88.42% 107.86% 104.36% 109.30% 118.70% 100.00%
EPS 0.12 2.19 0.84 1.43 2.18 1.17 1.98 -37.31%
  YoY % -94.52% 160.71% -41.26% -34.40% 86.32% -40.91% -
  Horiz. % 6.06% 110.61% 42.42% 72.22% 110.10% 59.09% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 6.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -50.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 50.00% 100.00%
NAPS 1.8100 1.8500 1.8000 1.7600 1.7600 1.7500 1.7200 0.85%
  YoY % -2.16% 2.78% 2.27% 0.00% 0.57% 1.74% -
  Horiz. % 105.23% 107.56% 104.65% 102.33% 102.33% 101.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 18.45 16.64 20.30 19.64 20.57 22.34 18.82 -0.33%
  YoY % 10.88% -18.03% 3.36% -4.52% -7.92% 18.70% -
  Horiz. % 98.03% 88.42% 107.86% 104.36% 109.30% 118.70% 100.00%
EPS 0.12 2.19 0.84 1.43 2.18 1.17 1.98 -37.31%
  YoY % -94.52% 160.71% -41.26% -34.40% 86.32% -40.91% -
  Horiz. % 6.06% 110.61% 42.42% 72.22% 110.10% 59.09% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 6.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -50.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 50.00% 100.00%
NAPS 1.8100 1.8500 1.8000 1.7600 1.7600 1.7500 1.7200 0.85%
  YoY % -2.16% 2.78% 2.27% 0.00% 0.57% 1.74% -
  Horiz. % 105.23% 107.56% 104.65% 102.33% 102.33% 101.74% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Date 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 -
Price 0.9750 0.9500 1.0700 1.0800 1.2200 1.3000 1.4000 -
P/RPS 5.29 5.71 5.27 5.50 5.93 5.82 7.44 -5.52%
  YoY % -7.36% 8.35% -4.18% -7.25% 1.89% -21.77% -
  Horiz. % 71.10% 76.75% 70.83% 73.92% 79.70% 78.23% 100.00%
P/EPS 801.08 43.46 127.81 75.56 56.02 111.48 70.64 49.86%
  YoY % 1,743.26% -66.00% 69.15% 34.88% -49.75% 57.81% -
  Horiz. % 1,134.03% 61.52% 180.93% 106.96% 79.30% 157.81% 100.00%
EY 0.12 2.30 0.78 1.32 1.78 0.90 1.42 -33.74%
  YoY % -94.78% 194.87% -40.91% -25.84% 97.78% -36.62% -
  Horiz. % 8.45% 161.97% 54.93% 92.96% 125.35% 63.38% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.31 4.29 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -46.15% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 53.85% 100.00%
P/NAPS 0.54 0.51 0.59 0.61 0.69 0.74 0.81 -6.53%
  YoY % 5.88% -13.56% -3.28% -11.59% -6.76% -8.64% -
  Horiz. % 66.67% 62.96% 72.84% 75.31% 85.19% 91.36% 100.00%
Price Multiplier on Announcement Date
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Date 25/09/19 26/09/18 21/09/17 30/09/16 30/09/15 26/09/14 27/09/13 -
Price 1.3000 0.8850 1.0500 1.0500 1.2200 1.2500 1.4200 -
P/RPS 7.05 5.32 5.17 5.35 5.93 5.59 7.55 -1.13%
  YoY % 32.52% 2.90% -3.36% -9.78% 6.08% -25.96% -
  Horiz. % 93.38% 70.46% 68.48% 70.86% 78.54% 74.04% 100.00%
P/EPS 1,068.11 40.49 125.42 73.46 56.02 107.19 71.65 56.85%
  YoY % 2,537.96% -67.72% 70.73% 31.13% -47.74% 49.60% -
  Horiz. % 1,490.73% 56.51% 175.05% 102.53% 78.19% 149.60% 100.00%
EY 0.09 2.47 0.80 1.36 1.78 0.93 1.40 -36.69%
  YoY % -96.36% 208.75% -41.18% -23.60% 91.40% -33.57% -
  Horiz. % 6.43% 176.43% 57.14% 97.14% 127.14% 66.43% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.40 4.23 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -43.26% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 56.74% 100.00%
P/NAPS 0.72 0.48 0.58 0.60 0.69 0.71 0.83 -2.34%
  YoY % 50.00% -17.24% -3.33% -13.04% -2.82% -14.46% -
  Horiz. % 86.75% 57.83% 69.88% 72.29% 83.13% 85.54% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

418  374  625  1101 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.005-0.095 
 KSTAR 0.23-0.025 
 DNEX 0.2550.00 
 VSOLAR 0.040.00 
 LAMBO 0.030.00 
 DYNACIA 0.13+0.01 
 ANZO 0.105+0.005 
 KTG 0.24-0.005 
 HPPHB 0.695-0.045 
 DGB 0.095-0.01 

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!
PARTNERS & BROKERS