Highlights

[MBG] YoY Quarter Result on 2017-10-31 [#3]

Stock [MBG]: MINTYE BHD
Announcement Date 20-Dec-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2018
Quarter 31-Oct-2017  [#3]
Profit Trend QoQ -     -6.88%    YoY -     15.33%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 12,531 12,241 11,794 13,354 11,478 12,304 10,984 2.22%
  YoY % 2.37% 3.79% -11.68% 16.34% -6.71% 12.02% -
  Horiz. % 114.08% 111.44% 107.37% 121.58% 104.50% 112.02% 100.00%
PBT -406 460 608 2,886 746 1,215 208 -
  YoY % -188.26% -24.34% -78.93% 286.86% -38.60% 484.13% -
  Horiz. % -195.19% 221.15% 292.31% 1,387.50% 358.65% 584.13% 100.00%
Tax -328 -22 -213 -635 -182 -347 243 -
  YoY % -1,390.91% 89.67% 66.46% -248.90% 47.55% -242.80% -
  Horiz. % -134.98% -9.05% -87.65% -261.32% -74.90% -142.80% 100.00%
NP -734 438 395 2,251 564 868 451 -
  YoY % -267.58% 10.89% -82.45% 299.11% -35.02% 92.46% -
  Horiz. % -162.75% 97.12% 87.58% 499.11% 125.06% 192.46% 100.00%
NP to SH -694 474 411 2,246 574 873 446 -
  YoY % -246.41% 15.33% -81.70% 291.29% -34.25% 95.74% -
  Horiz. % -155.61% 106.28% 92.15% 503.59% 128.70% 195.74% 100.00%
Tax Rate - % 4.78 % 35.03 % 22.00 % 24.40 % 28.56 % -116.83 % -
  YoY % 0.00% -86.35% 59.23% -9.84% -14.57% 124.45% -
  Horiz. % 0.00% -4.09% -29.98% -18.83% -20.89% -24.45% 100.00%
Total Cost 13,265 11,803 11,399 11,103 10,914 11,436 10,533 3.92%
  YoY % 12.39% 3.54% 2.67% 1.73% -4.56% 8.57% -
  Horiz. % 125.94% 112.06% 108.22% 105.41% 103.62% 108.57% 100.00%
Net Worth 111,264 110,047 107,615 108,831 106,400 105,184 105,184 0.94%
  YoY % 1.10% 2.26% -1.12% 2.29% 1.16% 0.00% -
  Horiz. % 105.78% 104.62% 102.31% 103.47% 101.16% 100.00% 100.00%
Dividend
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 111,264 110,047 107,615 108,831 106,400 105,184 105,184 0.94%
  YoY % 1.10% 2.26% -1.12% 2.29% 1.16% 0.00% -
  Horiz. % 105.78% 104.62% 102.31% 103.47% 101.16% 100.00% 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
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
NP Margin -5.86 % 3.58 % 3.35 % 16.86 % 4.91 % 7.05 % 4.11 % -
  YoY % -263.69% 6.87% -80.13% 243.38% -30.35% 71.53% -
  Horiz. % -142.58% 87.10% 81.51% 410.22% 119.46% 171.53% 100.00%
ROE -0.62 % 0.43 % 0.38 % 2.06 % 0.54 % 0.83 % 0.42 % -
  YoY % -244.19% 13.16% -81.55% 281.48% -34.94% 97.62% -
  Horiz. % -147.62% 102.38% 90.48% 490.48% 128.57% 197.62% 100.00%
Per Share
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 20.61 20.13 19.40 21.96 18.88 20.24 18.07 2.22%
  YoY % 2.38% 3.76% -11.66% 16.31% -6.72% 12.01% -
  Horiz. % 114.06% 111.40% 107.36% 121.53% 104.48% 112.01% 100.00%
EPS -1.14 0.78 0.68 3.69 0.94 1.44 0.73 -
  YoY % -246.15% 14.71% -81.57% 292.55% -34.72% 97.26% -
  Horiz. % -156.16% 106.85% 93.15% 505.48% 128.77% 197.26% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.8300 1.8100 1.7700 1.7900 1.7500 1.7300 1.7300 0.94%
  YoY % 1.10% 2.26% -1.12% 2.29% 1.16% 0.00% -
  Horiz. % 105.78% 104.62% 102.31% 103.47% 101.16% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 20.61 20.13 19.40 21.96 18.88 20.24 18.07 2.22%
  YoY % 2.38% 3.76% -11.66% 16.31% -6.72% 12.01% -
  Horiz. % 114.06% 111.40% 107.36% 121.53% 104.48% 112.01% 100.00%
EPS -1.14 0.78 0.68 3.69 0.94 1.44 0.73 -
  YoY % -246.15% 14.71% -81.57% 292.55% -34.72% 97.26% -
  Horiz. % -156.16% 106.85% 93.15% 505.48% 128.77% 197.26% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.8300 1.8100 1.7700 1.7900 1.7500 1.7300 1.7300 0.94%
  YoY % 1.10% 2.26% -1.12% 2.29% 1.16% 0.00% -
  Horiz. % 105.78% 104.62% 102.31% 103.47% 101.16% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 -
Price 0.8500 1.0500 1.0400 1.2200 1.2500 1.3300 1.4500 -
P/RPS 4.12 5.22 5.36 5.55 6.62 6.57 8.03 -10.52%
  YoY % -21.07% -2.61% -3.42% -16.16% 0.76% -18.18% -
  Horiz. % 51.31% 65.01% 66.75% 69.12% 82.44% 81.82% 100.00%
P/EPS -74.47 134.68 153.85 33.03 132.40 92.63 197.67 -
  YoY % -155.29% -12.46% 365.79% -75.05% 42.93% -53.14% -
  Horiz. % -37.67% 68.13% 77.83% 16.71% 66.98% 46.86% 100.00%
EY -1.34 0.74 0.65 3.03 0.76 1.08 0.51 -
  YoY % -281.08% 13.85% -78.55% 298.68% -29.63% 111.76% -
  Horiz. % -262.75% 145.10% 127.45% 594.12% 149.02% 211.76% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.46 0.58 0.59 0.68 0.71 0.77 0.84 -9.54%
  YoY % -20.69% -1.69% -13.24% -4.23% -7.79% -8.33% -
  Horiz. % 54.76% 69.05% 70.24% 80.95% 84.52% 91.67% 100.00%
Price Multiplier on Announcement Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 18/12/18 20/12/17 27/12/16 18/12/15 24/12/14 20/12/13 21/12/12 -
Price 0.8000 1.0400 1.0100 1.2500 1.1500 1.3800 1.4000 -
P/RPS 3.88 5.17 5.21 5.69 6.09 6.82 7.75 -10.89%
  YoY % -24.95% -0.77% -8.44% -6.57% -10.70% -12.00% -
  Horiz. % 50.06% 66.71% 67.23% 73.42% 78.58% 88.00% 100.00%
P/EPS -70.09 133.40 149.41 33.84 121.81 96.11 190.85 -
  YoY % -152.54% -10.72% 341.52% -72.22% 26.74% -49.64% -
  Horiz. % -36.73% 69.90% 78.29% 17.73% 63.82% 50.36% 100.00%
EY -1.43 0.75 0.67 2.96 0.82 1.04 0.52 -
  YoY % -290.67% 11.94% -77.36% 260.98% -21.15% 100.00% -
  Horiz. % -275.00% 144.23% 128.85% 569.23% 157.69% 200.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.44 0.57 0.57 0.70 0.66 0.80 0.81 -9.67%
  YoY % -22.81% 0.00% -18.57% 6.06% -17.50% -1.23% -
  Horiz. % 54.32% 70.37% 70.37% 86.42% 81.48% 98.77% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
2. Bad Quarter Reports My Trading Adventure
3. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
4. 大马股票分析报告 – Master-Pack 2Q2019 Investment Path
5. [转贴] [HIBISCUS PETROLEUM BHD:2021年的任务:每日平均净产量达到20,000桶石油(“bopd”);和获得1亿桶石油的净已探明和可能储量/权利] - James的股票投资James Share Investing James的股票投资James Share Investing
6. [转贴] [Facebook live video:浅谈Dayang enterprise holdings bhd (Dayang)] - James的股票投资James Share Investing James的股票投资James Share Investing
7. Crest Builder's Q2 Results - to worry or not? JL's Stock Picks and Coverages
8. Jaks Resources Berhad - Within Expectations PublicInvest Research
Partners & Brokers