Highlights

[MBG] YoY Quarter Result on 2013-10-31 [#3]

Stock [MBG]: MINTYE BHD
Announcement Date 20-Dec-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2014
Quarter 31-Oct-2013  [#3]
Profit Trend QoQ -     -27.55%    YoY -     95.74%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 11,794 13,354 11,478 12,304 10,984 15,073 12,489 -0.95%
  YoY % -11.68% 16.34% -6.71% 12.02% -27.13% 20.69% -
  Horiz. % 94.44% 106.93% 91.90% 98.52% 87.95% 120.69% 100.00%
PBT 608 2,886 746 1,215 208 2,280 1,596 -14.85%
  YoY % -78.93% 286.86% -38.60% 484.13% -90.88% 42.86% -
  Horiz. % 38.10% 180.83% 46.74% 76.13% 13.03% 142.86% 100.00%
Tax -213 -635 -182 -347 243 -556 -397 -9.85%
  YoY % 66.46% -248.90% 47.55% -242.80% 143.71% -40.05% -
  Horiz. % 53.65% 159.95% 45.84% 87.41% -61.21% 140.05% 100.00%
NP 395 2,251 564 868 451 1,724 1,199 -16.88%
  YoY % -82.45% 299.11% -35.02% 92.46% -73.84% 43.79% -
  Horiz. % 32.94% 187.74% 47.04% 72.39% 37.61% 143.79% 100.00%
NP to SH 411 2,246 574 873 446 1,724 1,202 -16.36%
  YoY % -81.70% 291.29% -34.25% 95.74% -74.13% 43.43% -
  Horiz. % 34.19% 186.86% 47.75% 72.63% 37.10% 143.43% 100.00%
Tax Rate 35.03 % 22.00 % 24.40 % 28.56 % -116.83 % 24.39 % 24.87 % 5.87%
  YoY % 59.23% -9.84% -14.57% 124.45% -579.01% -1.93% -
  Horiz. % 140.85% 88.46% 98.11% 114.84% -469.76% 98.07% 100.00%
Total Cost 11,399 11,103 10,914 11,436 10,533 13,349 11,290 0.16%
  YoY % 2.67% 1.73% -4.56% 8.57% -21.10% 18.24% -
  Horiz. % 100.97% 98.34% 96.67% 101.29% 93.29% 118.24% 100.00%
Net Worth 107,615 108,831 106,400 105,184 105,184 104,780 103,809 0.60%
  YoY % -1.12% 2.29% 1.16% 0.00% 0.39% 0.94% -
  Horiz. % 103.67% 104.84% 102.50% 101.32% 101.32% 100.94% 100.00%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 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% 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% 0.00% 100.00% -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 107,615 108,831 106,400 105,184 105,184 104,780 103,809 0.60%
  YoY % -1.12% 2.29% 1.16% 0.00% 0.39% 0.94% -
  Horiz. % 103.67% 104.84% 102.50% 101.32% 101.32% 100.94% 100.00%
NOSH 60,800 60,800 60,800 60,800 60,800 60,918 60,707 0.03%
  YoY % 0.00% 0.00% 0.00% 0.00% -0.19% 0.35% -
  Horiz. % 100.15% 100.15% 100.15% 100.15% 100.15% 100.35% 100.00%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 3.35 % 16.86 % 4.91 % 7.05 % 4.11 % 11.44 % 9.60 % -16.08%
  YoY % -80.13% 243.38% -30.35% 71.53% -64.07% 19.17% -
  Horiz. % 34.90% 175.62% 51.15% 73.44% 42.81% 119.17% 100.00%
ROE 0.38 % 2.06 % 0.54 % 0.83 % 0.42 % 1.65 % 1.16 % -16.96%
  YoY % -81.55% 281.48% -34.94% 97.62% -74.55% 42.24% -
  Horiz. % 32.76% 177.59% 46.55% 71.55% 36.21% 142.24% 100.00%
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 19.40 21.96 18.88 20.24 18.07 24.74 20.57 -0.97%
  YoY % -11.66% 16.31% -6.72% 12.01% -26.96% 20.27% -
  Horiz. % 94.31% 106.76% 91.78% 98.40% 87.85% 120.27% 100.00%
EPS 0.68 3.69 0.94 1.44 0.73 2.83 1.98 -16.30%
  YoY % -81.57% 292.55% -34.72% 97.26% -74.20% 42.93% -
  Horiz. % 34.34% 186.36% 47.47% 72.73% 36.87% 142.93% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 12.50 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.7700 1.7900 1.7500 1.7300 1.7300 1.7200 1.7100 0.58%
  YoY % -1.12% 2.29% 1.16% 0.00% 0.58% 0.58% -
  Horiz. % 103.51% 104.68% 102.34% 101.17% 101.17% 100.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,684
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 19.40 21.96 18.88 20.24 18.07 24.79 20.54 -0.95%
  YoY % -11.66% 16.31% -6.72% 12.01% -27.11% 20.69% -
  Horiz. % 94.45% 106.91% 91.92% 98.54% 87.97% 120.69% 100.00%
EPS 0.68 3.69 0.94 1.44 0.73 2.84 1.98 -16.30%
  YoY % -81.57% 292.55% -34.72% 97.26% -74.30% 43.43% -
  Horiz. % 34.34% 186.36% 47.47% 72.73% 36.87% 143.43% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 12.52 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.7700 1.7900 1.7500 1.7300 1.7300 1.7234 1.7074 0.60%
  YoY % -1.12% 2.29% 1.16% 0.00% 0.38% 0.94% -
  Horiz. % 103.67% 104.84% 102.50% 101.32% 101.32% 100.94% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 1.0400 1.2200 1.2500 1.3300 1.4500 1.1600 1.1400 -
P/RPS 5.36 5.55 6.62 6.57 8.03 4.69 5.54 -0.55%
  YoY % -3.42% -16.16% 0.76% -18.18% 71.22% -15.34% -
  Horiz. % 96.75% 100.18% 119.49% 118.59% 144.95% 84.66% 100.00%
P/EPS 153.85 33.03 132.40 92.63 197.67 40.99 57.58 17.78%
  YoY % 365.79% -75.05% 42.93% -53.14% 382.24% -28.81% -
  Horiz. % 267.19% 57.36% 229.94% 160.87% 343.30% 71.19% 100.00%
EY 0.65 3.03 0.76 1.08 0.51 2.44 1.74 -15.12%
  YoY % -78.55% 298.68% -29.63% 111.76% -79.10% 40.23% -
  Horiz. % 37.36% 174.14% 43.68% 62.07% 29.31% 140.23% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 10.78 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.59 0.68 0.71 0.77 0.84 0.67 0.67 -2.10%
  YoY % -13.24% -4.23% -7.79% -8.33% 25.37% 0.00% -
  Horiz. % 88.06% 101.49% 105.97% 114.93% 125.37% 100.00% 100.00%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 27/12/16 18/12/15 24/12/14 20/12/13 21/12/12 28/12/11 20/12/10 -
Price 1.0100 1.2500 1.1500 1.3800 1.4000 1.1800 1.1700 -
P/RPS 5.21 5.69 6.09 6.82 7.75 4.77 5.69 -1.46%
  YoY % -8.44% -6.57% -10.70% -12.00% 62.47% -16.17% -
  Horiz. % 91.56% 100.00% 107.03% 119.86% 136.20% 83.83% 100.00%
P/EPS 149.41 33.84 121.81 96.11 190.85 41.70 59.09 16.70%
  YoY % 341.52% -72.22% 26.74% -49.64% 357.67% -29.43% -
  Horiz. % 252.85% 57.27% 206.14% 162.65% 322.98% 70.57% 100.00%
EY 0.67 2.96 0.82 1.04 0.52 2.40 1.69 -14.28%
  YoY % -77.36% 260.98% -21.15% 100.00% -78.33% 42.01% -
  Horiz. % 39.64% 175.15% 48.52% 61.54% 30.77% 142.01% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 10.59 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.57 0.70 0.66 0.80 0.81 0.69 0.68 -2.90%
  YoY % -18.57% 6.06% -17.50% -1.23% 17.39% 1.47% -
  Horiz. % 83.82% 102.94% 97.06% 117.65% 119.12% 101.47% 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
 

312  373  527  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3050.00 
 ARMADA 0.235-0.01 
 TATGIAP 0.095-0.005 
 PWORTH 0.045-0.005 
 SEACERA 0.33-0.02 
 HSI-H4Y 0.295+0.055 
 HSI-C3W 0.295-0.01 
 SAPNRG-WA 0.100.00 
 SUMATEC 0.010.00 
 HIBISCS 1.07+0.01 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers