Highlights

[MBG] YoY Quarter Result on 2019-10-31 [#3]

Stock [MBG]: MINTYE BHD
Announcement Date 18-Dec-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2020
Quarter 31-Oct-2019  [#3]
Profit Trend QoQ -     -651.35%    YoY -     41.21%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Revenue 9,733 12,531 12,241 11,794 13,354 11,478 12,304 -3.83%
  YoY % -22.33% 2.37% 3.79% -11.68% 16.34% -6.71% -
  Horiz. % 79.10% 101.84% 99.49% 95.86% 108.53% 93.29% 100.00%
PBT -482 -406 460 608 2,886 746 1,215 -
  YoY % -18.72% -188.26% -24.34% -78.93% 286.86% -38.60% -
  Horiz. % -39.67% -33.42% 37.86% 50.04% 237.53% 61.40% 100.00%
Tax 63 -328 -22 -213 -635 -182 -347 -
  YoY % 119.21% -1,390.91% 89.67% 66.46% -248.90% 47.55% -
  Horiz. % -18.16% 94.52% 6.34% 61.38% 183.00% 52.45% 100.00%
NP -419 -734 438 395 2,251 564 868 -
  YoY % 42.92% -267.58% 10.89% -82.45% 299.11% -35.02% -
  Horiz. % -48.27% -84.56% 50.46% 45.51% 259.33% 64.98% 100.00%
NP to SH -408 -694 474 411 2,246 574 873 -
  YoY % 41.21% -246.41% 15.33% -81.70% 291.29% -34.25% -
  Horiz. % -46.74% -79.50% 54.30% 47.08% 257.27% 65.75% 100.00%
Tax Rate - % - % 4.78 % 35.03 % 22.00 % 24.40 % 28.56 % -
  YoY % 0.00% 0.00% -86.35% 59.23% -9.84% -14.57% -
  Horiz. % 0.00% 0.00% 16.74% 122.65% 77.03% 85.43% 100.00%
Total Cost 10,152 13,265 11,803 11,399 11,103 10,914 11,436 -1.96%
  YoY % -23.47% 12.39% 3.54% 2.67% 1.73% -4.56% -
  Horiz. % 88.77% 115.99% 103.21% 99.68% 97.09% 95.44% 100.00%
Net Worth 108,223 111,264 110,047 107,615 108,831 106,400 105,184 0.48%
  YoY % -2.73% 1.10% 2.26% -1.12% 2.29% 1.16% -
  Horiz. % 102.89% 105.78% 104.62% 102.31% 103.47% 101.16% 100.00%
Dividend
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 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
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Net Worth 108,223 111,264 110,047 107,615 108,831 106,400 105,184 0.48%
  YoY % -2.73% 1.10% 2.26% -1.12% 2.29% 1.16% -
  Horiz. % 102.89% 105.78% 104.62% 102.31% 103.47% 101.16% 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
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
NP Margin -4.30 % -5.86 % 3.58 % 3.35 % 16.86 % 4.91 % 7.05 % -
  YoY % 26.62% -263.69% 6.87% -80.13% 243.38% -30.35% -
  Horiz. % -60.99% -83.12% 50.78% 47.52% 239.15% 69.65% 100.00%
ROE -0.38 % -0.62 % 0.43 % 0.38 % 2.06 % 0.54 % 0.83 % -
  YoY % 38.71% -244.19% 13.16% -81.55% 281.48% -34.94% -
  Horiz. % -45.78% -74.70% 51.81% 45.78% 248.19% 65.06% 100.00%
Per Share
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 16.01 20.61 20.13 19.40 21.96 18.88 20.24 -3.83%
  YoY % -22.32% 2.38% 3.76% -11.66% 16.31% -6.72% -
  Horiz. % 79.10% 101.83% 99.46% 95.85% 108.50% 93.28% 100.00%
EPS -0.67 -1.14 0.78 0.68 3.69 0.94 1.44 -
  YoY % 41.23% -246.15% 14.71% -81.57% 292.55% -34.72% -
  Horiz. % -46.53% -79.17% 54.17% 47.22% 256.25% 65.28% 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 1.7800 1.8300 1.8100 1.7700 1.7900 1.7500 1.7300 0.48%
  YoY % -2.73% 1.10% 2.26% -1.12% 2.29% 1.16% -
  Horiz. % 102.89% 105.78% 104.62% 102.31% 103.47% 101.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 16.01 20.61 20.13 19.40 21.96 18.88 20.24 -3.83%
  YoY % -22.32% 2.38% 3.76% -11.66% 16.31% -6.72% -
  Horiz. % 79.10% 101.83% 99.46% 95.85% 108.50% 93.28% 100.00%
EPS -0.67 -1.14 0.78 0.68 3.69 0.94 1.44 -
  YoY % 41.23% -246.15% 14.71% -81.57% 292.55% -34.72% -
  Horiz. % -46.53% -79.17% 54.17% 47.22% 256.25% 65.28% 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 1.7800 1.8300 1.8100 1.7700 1.7900 1.7500 1.7300 0.48%
  YoY % -2.73% 1.10% 2.26% -1.12% 2.29% 1.16% -
  Horiz. % 102.89% 105.78% 104.62% 102.31% 103.47% 101.16% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 -
Price 1.3200 0.8500 1.0500 1.0400 1.2200 1.2500 1.3300 -
P/RPS 8.25 4.12 5.22 5.36 5.55 6.62 6.57 3.87%
  YoY % 100.24% -21.07% -2.61% -3.42% -16.16% 0.76% -
  Horiz. % 125.57% 62.71% 79.45% 81.58% 84.47% 100.76% 100.00%
P/EPS -196.71 -74.47 134.68 153.85 33.03 132.40 92.63 -
  YoY % -164.15% -155.29% -12.46% 365.79% -75.05% 42.93% -
  Horiz. % -212.36% -80.40% 145.40% 166.09% 35.66% 142.93% 100.00%
EY -0.51 -1.34 0.74 0.65 3.03 0.76 1.08 -
  YoY % 61.94% -281.08% 13.85% -78.55% 298.68% -29.63% -
  Horiz. % -47.22% -124.07% 68.52% 60.19% 280.56% 70.37% 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 0.74 0.46 0.58 0.59 0.68 0.71 0.77 -0.66%
  YoY % 60.87% -20.69% -1.69% -13.24% -4.23% -7.79% -
  Horiz. % 96.10% 59.74% 75.32% 76.62% 88.31% 92.21% 100.00%
Price Multiplier on Announcement Date
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 18/12/19 18/12/18 20/12/17 27/12/16 18/12/15 24/12/14 20/12/13 -
Price 1.3400 0.8000 1.0400 1.0100 1.2500 1.1500 1.3800 -
P/RPS 8.37 3.88 5.17 5.21 5.69 6.09 6.82 3.47%
  YoY % 115.72% -24.95% -0.77% -8.44% -6.57% -10.70% -
  Horiz. % 122.73% 56.89% 75.81% 76.39% 83.43% 89.30% 100.00%
P/EPS -199.69 -70.09 133.40 149.41 33.84 121.81 96.11 -
  YoY % -184.91% -152.54% -10.72% 341.52% -72.22% 26.74% -
  Horiz. % -207.77% -72.93% 138.80% 155.46% 35.21% 126.74% 100.00%
EY -0.50 -1.43 0.75 0.67 2.96 0.82 1.04 -
  YoY % 65.03% -290.67% 11.94% -77.36% 260.98% -21.15% -
  Horiz. % -48.08% -137.50% 72.12% 64.42% 284.62% 78.85% 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 0.75 0.44 0.57 0.57 0.70 0.66 0.80 -1.07%
  YoY % 70.45% -22.81% 0.00% -18.57% 6.06% -17.50% -
  Horiz. % 93.75% 55.00% 71.25% 71.25% 87.50% 82.50% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

444  315  651  1054 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 SAPNRG 0.12+0.005 
 BINTAI 0.84+0.045 
 VIVOCOM 1.18+0.17 
 ASB 0.17+0.005 
 TNLOGIS 0.85+0.085 
 BIOHLDG 0.3150.00 
 KANGER 0.1850.00 
 TDM 0.29+0.025 
 KNM 0.205+0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS