Highlights

[MBG] YoY Quarter Result on 2018-10-31 [#3]

Stock [MBG]: MINTYE BHD
Announcement Date 18-Dec-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2019
Quarter 31-Oct-2018  [#3]
Profit Trend QoQ -     -152.22%    YoY -     -246.41%
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.
 


 

453  209  531  786 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.305+0.03 
 ISTONE 0.20+0.025 
 SAPNRG 0.28+0.01 
 GPACKET-WB 0.2550.00 
 VSOLAR 0.10-0.005 
 HSI-H8E 0.24-0.025 
 PWORTH 0.045-0.005 
 MNC 0.10+0.005 
 HSI-H8B 0.265-0.035 
 OCK-WA 0.13+0.015 

TOP ARTICLES

1. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
2. Dayang: Announcement is good for investors Koon Yew Yin's Blog
3. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
4. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
5. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
6. 9月第二周,大市不错!这6支股下周如何?By投资有理 投资有理·于你
7. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
8. 步入正轨反守为攻的通源工业 Tguan 步入正轨反守为攻的通源工业 Tguan
Partners & Brokers