Highlights

[MBG] YoY Quarter Result on 2012-10-31 [#3]

Stock [MBG]: MINTYE BHD
Announcement Date 21-Dec-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2013
Quarter 31-Oct-2012  [#3]
Profit Trend QoQ -     -84.53%    YoY -     -74.13%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 13,354 11,478 12,304 10,984 15,073 12,489 13,008 0.44%
  YoY % 16.34% -6.71% 12.02% -27.13% 20.69% -3.99% -
  Horiz. % 102.66% 88.24% 94.59% 84.44% 115.87% 96.01% 100.00%
PBT 2,886 746 1,215 208 2,280 1,596 1,747 8.72%
  YoY % 286.86% -38.60% 484.13% -90.88% 42.86% -8.64% -
  Horiz. % 165.20% 42.70% 69.55% 11.91% 130.51% 91.36% 100.00%
Tax -635 -182 -347 243 -556 -397 -673 -0.96%
  YoY % -248.90% 47.55% -242.80% 143.71% -40.05% 41.01% -
  Horiz. % 94.35% 27.04% 51.56% -36.11% 82.62% 58.99% 100.00%
NP 2,251 564 868 451 1,724 1,199 1,074 13.12%
  YoY % 299.11% -35.02% 92.46% -73.84% 43.79% 11.64% -
  Horiz. % 209.59% 52.51% 80.82% 41.99% 160.52% 111.64% 100.00%
NP to SH 2,246 574 873 446 1,724 1,202 1,085 12.89%
  YoY % 291.29% -34.25% 95.74% -74.13% 43.43% 10.78% -
  Horiz. % 207.00% 52.90% 80.46% 41.11% 158.89% 110.78% 100.00%
Tax Rate 22.00 % 24.40 % 28.56 % -116.83 % 24.39 % 24.87 % 38.52 % -8.91%
  YoY % -9.84% -14.57% 124.45% -579.01% -1.93% -35.44% -
  Horiz. % 57.11% 63.34% 74.14% -303.30% 63.32% 64.56% 100.00%
Total Cost 11,103 10,914 11,436 10,533 13,349 11,290 11,934 -1.20%
  YoY % 1.73% -4.56% 8.57% -21.10% 18.24% -5.40% -
  Horiz. % 93.04% 91.45% 95.83% 88.26% 111.86% 94.60% 100.00%
Net Worth 108,831 106,400 105,184 105,184 104,780 103,809 101,794 1.12%
  YoY % 2.29% 1.16% 0.00% 0.39% 0.94% 1.98% -
  Horiz. % 106.91% 104.52% 103.33% 103.33% 102.93% 101.98% 100.00%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div - - - - 7,614 - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 441.70 % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 108,831 106,400 105,184 105,184 104,780 103,809 101,794 1.12%
  YoY % 2.29% 1.16% 0.00% 0.39% 0.94% 1.98% -
  Horiz. % 106.91% 104.52% 103.33% 103.33% 102.93% 101.98% 100.00%
NOSH 60,800 60,800 60,800 60,800 60,918 60,707 60,955 -0.04%
  YoY % 0.00% 0.00% 0.00% -0.19% 0.35% -0.41% -
  Horiz. % 99.75% 99.75% 99.75% 99.75% 99.94% 99.59% 100.00%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 16.86 % 4.91 % 7.05 % 4.11 % 11.44 % 9.60 % 8.26 % 12.62%
  YoY % 243.38% -30.35% 71.53% -64.07% 19.17% 16.22% -
  Horiz. % 204.12% 59.44% 85.35% 49.76% 138.50% 116.22% 100.00%
ROE 2.06 % 0.54 % 0.83 % 0.42 % 1.65 % 1.16 % 1.07 % 11.53%
  YoY % 281.48% -34.94% 97.62% -74.55% 42.24% 8.41% -
  Horiz. % 192.52% 50.47% 77.57% 39.25% 154.21% 108.41% 100.00%
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 21.96 18.88 20.24 18.07 24.74 20.57 21.34 0.48%
  YoY % 16.31% -6.72% 12.01% -26.96% 20.27% -3.61% -
  Horiz. % 102.91% 88.47% 94.85% 84.68% 115.93% 96.39% 100.00%
EPS 3.69 0.94 1.44 0.73 2.83 1.98 1.78 12.91%
  YoY % 292.55% -34.72% 97.26% -74.20% 42.93% 11.24% -
  Horiz. % 207.30% 52.81% 80.90% 41.01% 158.99% 111.24% 100.00%
DPS 0.00 0.00 0.00 0.00 12.50 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.7900 1.7500 1.7300 1.7300 1.7200 1.7100 1.6700 1.16%
  YoY % 2.29% 1.16% 0.00% 0.58% 0.58% 2.40% -
  Horiz. % 107.19% 104.79% 103.59% 103.59% 102.99% 102.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 21.96 18.88 20.24 18.07 24.79 20.54 21.39 0.44%
  YoY % 16.31% -6.72% 12.01% -27.11% 20.69% -3.97% -
  Horiz. % 102.66% 88.27% 94.62% 84.48% 115.90% 96.03% 100.00%
EPS 3.69 0.94 1.44 0.73 2.84 1.98 1.78 12.91%
  YoY % 292.55% -34.72% 97.26% -74.30% 43.43% 11.24% -
  Horiz. % 207.30% 52.81% 80.90% 41.01% 159.55% 111.24% 100.00%
DPS 0.00 0.00 0.00 0.00 12.52 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.7900 1.7500 1.7300 1.7300 1.7234 1.7074 1.6743 1.12%
  YoY % 2.29% 1.16% 0.00% 0.38% 0.94% 1.98% -
  Horiz. % 106.91% 104.52% 103.33% 103.33% 102.93% 101.98% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 1.2200 1.2500 1.3300 1.4500 1.1600 1.1400 1.0800 -
P/RPS 5.55 6.62 6.57 8.03 4.69 5.54 5.06 1.55%
  YoY % -16.16% 0.76% -18.18% 71.22% -15.34% 9.49% -
  Horiz. % 109.68% 130.83% 129.84% 158.70% 92.69% 109.49% 100.00%
P/EPS 33.03 132.40 92.63 197.67 40.99 57.58 60.67 -9.63%
  YoY % -75.05% 42.93% -53.14% 382.24% -28.81% -5.09% -
  Horiz. % 54.44% 218.23% 152.68% 325.81% 67.56% 94.91% 100.00%
EY 3.03 0.76 1.08 0.51 2.44 1.74 1.65 10.66%
  YoY % 298.68% -29.63% 111.76% -79.10% 40.23% 5.45% -
  Horiz. % 183.64% 46.06% 65.45% 30.91% 147.88% 105.45% 100.00%
DY 0.00 0.00 0.00 0.00 10.78 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.68 0.71 0.77 0.84 0.67 0.67 0.65 0.75%
  YoY % -4.23% -7.79% -8.33% 25.37% 0.00% 3.08% -
  Horiz. % 104.62% 109.23% 118.46% 129.23% 103.08% 103.08% 100.00%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 18/12/15 24/12/14 20/12/13 21/12/12 28/12/11 20/12/10 15/12/09 -
Price 1.2500 1.1500 1.3800 1.4000 1.1800 1.1700 1.0400 -
P/RPS 5.69 6.09 6.82 7.75 4.77 5.69 4.87 2.63%
  YoY % -6.57% -10.70% -12.00% 62.47% -16.17% 16.84% -
  Horiz. % 116.84% 125.05% 140.04% 159.14% 97.95% 116.84% 100.00%
P/EPS 33.84 121.81 96.11 190.85 41.70 59.09 58.43 -8.70%
  YoY % -72.22% 26.74% -49.64% 357.67% -29.43% 1.13% -
  Horiz. % 57.92% 208.47% 164.49% 326.63% 71.37% 101.13% 100.00%
EY 2.96 0.82 1.04 0.52 2.40 1.69 1.71 9.57%
  YoY % 260.98% -21.15% 100.00% -78.33% 42.01% -1.17% -
  Horiz. % 173.10% 47.95% 60.82% 30.41% 140.35% 98.83% 100.00%
DY 0.00 0.00 0.00 0.00 10.59 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.70 0.66 0.80 0.81 0.69 0.68 0.62 2.04%
  YoY % 6.06% -17.50% -1.23% 17.39% 1.47% 9.68% -
  Horiz. % 112.90% 106.45% 129.03% 130.65% 111.29% 109.68% 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.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 

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. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
4. Is The Semiconductor Cycle Poised For An Upswing? [Goreng Goreng] ee
5. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. 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
7. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
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