Highlights

[MBG] YoY Quarter Result on 2014-10-31 [#3]

Stock [MBG]: MINTYE BHD
Announcement Date 24-Dec-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2015
Quarter 31-Oct-2014  [#3]
Profit Trend QoQ -     -19.04%    YoY -     -34.25%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Revenue 12,241 11,794 13,354 11,478 12,304 10,984 15,073 -3.41%
  YoY % 3.79% -11.68% 16.34% -6.71% 12.02% -27.13% -
  Horiz. % 81.21% 78.25% 88.60% 76.15% 81.63% 72.87% 100.00%
PBT 460 608 2,886 746 1,215 208 2,280 -23.40%
  YoY % -24.34% -78.93% 286.86% -38.60% 484.13% -90.88% -
  Horiz. % 20.18% 26.67% 126.58% 32.72% 53.29% 9.12% 100.00%
Tax -22 -213 -635 -182 -347 243 -556 -41.60%
  YoY % 89.67% 66.46% -248.90% 47.55% -242.80% 143.71% -
  Horiz. % 3.96% 38.31% 114.21% 32.73% 62.41% -43.71% 100.00%
NP 438 395 2,251 564 868 451 1,724 -20.40%
  YoY % 10.89% -82.45% 299.11% -35.02% 92.46% -73.84% -
  Horiz. % 25.41% 22.91% 130.57% 32.71% 50.35% 26.16% 100.00%
NP to SH 474 411 2,246 574 873 446 1,724 -19.35%
  YoY % 15.33% -81.70% 291.29% -34.25% 95.74% -74.13% -
  Horiz. % 27.49% 23.84% 130.28% 33.29% 50.64% 25.87% 100.00%
Tax Rate 4.78 % 35.03 % 22.00 % 24.40 % 28.56 % -116.83 % 24.39 % -23.77%
  YoY % -86.35% 59.23% -9.84% -14.57% 124.45% -579.01% -
  Horiz. % 19.60% 143.62% 90.20% 100.04% 117.10% -479.01% 100.00%
Total Cost 11,803 11,399 11,103 10,914 11,436 10,533 13,349 -2.03%
  YoY % 3.54% 2.67% 1.73% -4.56% 8.57% -21.10% -
  Horiz. % 88.42% 85.39% 83.17% 81.76% 85.67% 78.90% 100.00%
Net Worth 110,047 107,615 108,831 106,400 105,184 105,184 104,780 0.82%
  YoY % 2.26% -1.12% 2.29% 1.16% 0.00% 0.39% -
  Horiz. % 105.03% 102.71% 103.87% 101.55% 100.39% 100.39% 100.00%
Dividend
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 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% 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% 0.00% 100.00%
Equity
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Net Worth 110,047 107,615 108,831 106,400 105,184 105,184 104,780 0.82%
  YoY % 2.26% -1.12% 2.29% 1.16% 0.00% 0.39% -
  Horiz. % 105.03% 102.71% 103.87% 101.55% 100.39% 100.39% 100.00%
NOSH 60,800 60,800 60,800 60,800 60,800 60,800 60,918 -0.03%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -0.19% -
  Horiz. % 99.81% 99.81% 99.81% 99.81% 99.81% 99.81% 100.00%
Ratio Analysis
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
NP Margin 3.58 % 3.35 % 16.86 % 4.91 % 7.05 % 4.11 % 11.44 % -17.59%
  YoY % 6.87% -80.13% 243.38% -30.35% 71.53% -64.07% -
  Horiz. % 31.29% 29.28% 147.38% 42.92% 61.63% 35.93% 100.00%
ROE 0.43 % 0.38 % 2.06 % 0.54 % 0.83 % 0.42 % 1.65 % -20.06%
  YoY % 13.16% -81.55% 281.48% -34.94% 97.62% -74.55% -
  Horiz. % 26.06% 23.03% 124.85% 32.73% 50.30% 25.45% 100.00%
Per Share
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 20.13 19.40 21.96 18.88 20.24 18.07 24.74 -3.38%
  YoY % 3.76% -11.66% 16.31% -6.72% 12.01% -26.96% -
  Horiz. % 81.37% 78.42% 88.76% 76.31% 81.81% 73.04% 100.00%
EPS 0.78 0.68 3.69 0.94 1.44 0.73 2.83 -19.31%
  YoY % 14.71% -81.57% 292.55% -34.72% 97.26% -74.20% -
  Horiz. % 27.56% 24.03% 130.39% 33.22% 50.88% 25.80% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 12.50 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.8100 1.7700 1.7900 1.7500 1.7300 1.7300 1.7200 0.85%
  YoY % 2.26% -1.12% 2.29% 1.16% 0.00% 0.58% -
  Horiz. % 105.23% 102.91% 104.07% 101.74% 100.58% 100.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 20.13 19.40 21.96 18.88 20.24 18.07 24.79 -3.41%
  YoY % 3.76% -11.66% 16.31% -6.72% 12.01% -27.11% -
  Horiz. % 81.20% 78.26% 88.58% 76.16% 81.65% 72.89% 100.00%
EPS 0.78 0.68 3.69 0.94 1.44 0.73 2.84 -19.36%
  YoY % 14.71% -81.57% 292.55% -34.72% 97.26% -74.30% -
  Horiz. % 27.46% 23.94% 129.93% 33.10% 50.70% 25.70% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 12.52 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.8100 1.7700 1.7900 1.7500 1.7300 1.7300 1.7234 0.82%
  YoY % 2.26% -1.12% 2.29% 1.16% 0.00% 0.38% -
  Horiz. % 105.02% 102.70% 103.86% 101.54% 100.38% 100.38% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 -
Price 1.0500 1.0400 1.2200 1.2500 1.3300 1.4500 1.1600 -
P/RPS 5.22 5.36 5.55 6.62 6.57 8.03 4.69 1.80%
  YoY % -2.61% -3.42% -16.16% 0.76% -18.18% 71.22% -
  Horiz. % 111.30% 114.29% 118.34% 141.15% 140.09% 171.22% 100.00%
P/EPS 134.68 153.85 33.03 132.40 92.63 197.67 40.99 21.91%
  YoY % -12.46% 365.79% -75.05% 42.93% -53.14% 382.24% -
  Horiz. % 328.57% 375.34% 80.58% 323.01% 225.98% 482.24% 100.00%
EY 0.74 0.65 3.03 0.76 1.08 0.51 2.44 -18.02%
  YoY % 13.85% -78.55% 298.68% -29.63% 111.76% -79.10% -
  Horiz. % 30.33% 26.64% 124.18% 31.15% 44.26% 20.90% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 10.78 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.58 0.59 0.68 0.71 0.77 0.84 0.67 -2.37%
  YoY % -1.69% -13.24% -4.23% -7.79% -8.33% 25.37% -
  Horiz. % 86.57% 88.06% 101.49% 105.97% 114.93% 125.37% 100.00%
Price Multiplier on Announcement Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 20/12/17 27/12/16 18/12/15 24/12/14 20/12/13 21/12/12 28/12/11 -
Price 1.0400 1.0100 1.2500 1.1500 1.3800 1.4000 1.1800 -
P/RPS 5.17 5.21 5.69 6.09 6.82 7.75 4.77 1.35%
  YoY % -0.77% -8.44% -6.57% -10.70% -12.00% 62.47% -
  Horiz. % 108.39% 109.22% 119.29% 127.67% 142.98% 162.47% 100.00%
P/EPS 133.40 149.41 33.84 121.81 96.11 190.85 41.70 21.36%
  YoY % -10.72% 341.52% -72.22% 26.74% -49.64% 357.67% -
  Horiz. % 319.90% 358.30% 81.15% 292.11% 230.48% 457.67% 100.00%
EY 0.75 0.67 2.96 0.82 1.04 0.52 2.40 -17.61%
  YoY % 11.94% -77.36% 260.98% -21.15% 100.00% -78.33% -
  Horiz. % 31.25% 27.92% 123.33% 34.17% 43.33% 21.67% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 10.59 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.57 0.57 0.70 0.66 0.80 0.81 0.69 -3.13%
  YoY % 0.00% -18.57% 6.06% -17.50% -1.23% 17.39% -
  Horiz. % 82.61% 82.61% 101.45% 95.65% 115.94% 117.39% 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.
 


 

413  296  522  772 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.455+0.01 
 PUC 0.0550.00 
 MTAG 0.51+0.025 
 SAPNRG 0.27-0.005 
 ARMADA 0.445+0.005 
 MYEG 1.26+0.01 
 GPACKET-WB 0.325+0.005 
 KNM-WB 0.185+0.005 
 HSI-C7F 0.335-0.035 
 HSI-H8B 0.205+0.02 
Partners & Brokers