Highlights

[MBG] YoY TTM Result on 2012-04-30 [#1]

Stock [MBG]: MINTYE BHD
Announcement Date 29-Jun-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2013
Quarter 30-Apr-2012  [#1]
Profit Trend QoQ -     -2.09%    YoY -     29.37%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Revenue 47,406 49,785 48,788 57,506 50,994 51,312 51,806 -1.47%
  YoY % -4.78% 2.04% -15.16% 12.77% -0.62% -0.95% -
  Horiz. % 91.51% 96.10% 94.17% 111.00% 98.43% 99.05% 100.00%
PBT 4,517 5,823 4,956 8,941 6,947 8,452 6,101 -4.88%
  YoY % -22.43% 17.49% -44.57% 28.70% -17.81% 38.53% -
  Horiz. % 74.04% 95.44% 81.23% 146.55% 113.87% 138.53% 100.00%
Tax -1,190 -1,132 -1,229 -2,569 -2,026 -2,399 -2,883 -13.71%
  YoY % -5.12% 7.89% 52.16% -26.80% 15.55% 16.79% -
  Horiz. % 41.28% 39.26% 42.63% 89.11% 70.27% 83.21% 100.00%
NP 3,327 4,691 3,727 6,372 4,921 6,053 3,218 0.56%
  YoY % -29.08% 25.87% -41.51% 29.49% -18.70% 88.10% -
  Horiz. % 103.39% 145.77% 115.82% 198.01% 152.92% 188.10% 100.00%
NP to SH 3,320 4,691 3,729 6,326 4,890 5,901 2,854 2.55%
  YoY % -29.23% 25.80% -41.05% 29.37% -17.13% 106.76% -
  Horiz. % 116.33% 164.37% 130.66% 221.65% 171.34% 206.76% 100.00%
Tax Rate 26.34 % 19.44 % 24.80 % 28.73 % 29.16 % 28.38 % 47.25 % -9.28%
  YoY % 35.49% -21.61% -13.68% -1.47% 2.75% -39.94% -
  Horiz. % 55.75% 41.14% 52.49% 60.80% 61.71% 60.06% 100.00%
Total Cost 44,079 45,094 45,061 51,134 46,073 45,259 48,588 -1.61%
  YoY % -2.25% 0.07% -11.88% 10.98% 1.80% -6.85% -
  Horiz. % 90.72% 92.81% 92.74% 105.24% 94.82% 93.15% 100.00%
Net Worth 108,223 107,007 105,792 107,615 106,200 105,170 101,656 1.05%
  YoY % 1.14% 1.15% -1.69% 1.33% 0.98% 3.46% -
  Horiz. % 106.46% 105.26% 104.07% 105.86% 104.47% 103.46% 100.00%
Dividend
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Div 1,824 3,648 7,600 15,217 6,080 6,079 0 -
  YoY % -50.00% -52.00% -50.06% 150.26% 0.02% 0.00% -
  Horiz. % 30.00% 60.01% 125.02% 250.32% 100.02% 100.00% -
Div Payout % 54.94 % 77.77 % 203.81 % 240.55 % 124.35 % 103.02 % - % -
  YoY % -29.36% -61.84% -15.27% 93.45% 20.70% 0.00% -
  Horiz. % 53.33% 75.49% 197.84% 233.50% 120.70% 100.00% -
Equity
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Net Worth 108,223 107,007 105,792 107,615 106,200 105,170 101,656 1.05%
  YoY % 1.14% 1.15% -1.69% 1.33% 0.98% 3.46% -
  Horiz. % 106.46% 105.26% 104.07% 105.86% 104.47% 103.46% 100.00%
NOSH 60,800 60,800 60,800 60,800 60,686 60,792 60,872 -0.02%
  YoY % 0.00% 0.00% 0.00% 0.19% -0.17% -0.13% -
  Horiz. % 99.88% 99.88% 99.88% 99.88% 99.69% 99.87% 100.00%
Ratio Analysis
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
NP Margin 7.02 % 9.42 % 7.64 % 11.08 % 9.65 % 11.80 % 6.21 % 2.06%
  YoY % -25.48% 23.30% -31.05% 14.82% -18.22% 90.02% -
  Horiz. % 113.04% 151.69% 123.03% 178.42% 155.39% 190.02% 100.00%
ROE 3.07 % 4.38 % 3.52 % 5.88 % 4.60 % 5.61 % 2.81 % 1.49%
  YoY % -29.91% 24.43% -40.14% 27.83% -18.00% 99.64% -
  Horiz. % 109.25% 155.87% 125.27% 209.25% 163.70% 199.64% 100.00%
Per Share
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 77.97 81.88 80.24 94.58 84.03 84.41 85.11 -1.45%
  YoY % -4.78% 2.04% -15.16% 12.56% -0.45% -0.82% -
  Horiz. % 91.61% 96.20% 94.28% 111.13% 98.73% 99.18% 100.00%
EPS 5.46 7.72 6.13 10.40 8.06 9.71 4.69 2.56%
  YoY % -29.27% 25.94% -41.06% 29.03% -16.99% 107.04% -
  Horiz. % 116.42% 164.61% 130.70% 221.75% 171.86% 207.04% 100.00%
DPS 3.00 6.00 12.50 25.00 10.00 10.00 0.00 -
  YoY % -50.00% -52.00% -50.00% 150.00% 0.00% 0.00% -
  Horiz. % 30.00% 60.00% 125.00% 250.00% 100.00% 100.00% -
NAPS 1.7800 1.7600 1.7400 1.7700 1.7500 1.7300 1.6700 1.07%
  YoY % 1.14% 1.15% -1.69% 1.14% 1.16% 3.59% -
  Horiz. % 106.59% 105.39% 104.19% 105.99% 104.79% 103.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 77.97 81.88 80.24 94.58 83.87 84.39 85.21 -1.47%
  YoY % -4.78% 2.04% -15.16% 12.77% -0.62% -0.96% -
  Horiz. % 91.50% 96.09% 94.17% 111.00% 98.43% 99.04% 100.00%
EPS 5.46 7.72 6.13 10.40 8.04 9.71 4.69 2.56%
  YoY % -29.27% 25.94% -41.06% 29.35% -17.20% 107.04% -
  Horiz. % 116.42% 164.61% 130.70% 221.75% 171.43% 207.04% 100.00%
DPS 3.00 6.00 12.50 25.00 10.00 10.00 0.00 -
  YoY % -50.00% -52.00% -50.00% 150.00% 0.00% 0.00% -
  Horiz. % 30.00% 60.00% 125.00% 250.00% 100.00% 100.00% -
NAPS 1.7800 1.7600 1.7400 1.7700 1.7467 1.7298 1.6720 1.05%
  YoY % 1.14% 1.15% -1.69% 1.33% 0.98% 3.46% -
  Horiz. % 106.46% 105.26% 104.07% 105.86% 104.47% 103.46% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 -
Price 1.3300 1.3000 1.3900 1.3000 1.2300 1.1000 1.0000 -
P/RPS 1.71 1.59 1.73 1.37 1.46 1.30 1.18 6.38%
  YoY % 7.55% -8.09% 26.28% -6.16% 12.31% 10.17% -
  Horiz. % 144.92% 134.75% 146.61% 116.10% 123.73% 110.17% 100.00%
P/EPS 24.36 16.85 22.66 12.49 15.26 11.33 21.33 2.24%
  YoY % 44.57% -25.64% 81.43% -18.15% 34.69% -46.88% -
  Horiz. % 114.21% 79.00% 106.24% 58.56% 71.54% 53.12% 100.00%
EY 4.11 5.93 4.41 8.00 6.55 8.82 4.69 -2.18%
  YoY % -30.69% 34.47% -44.88% 22.14% -25.74% 88.06% -
  Horiz. % 87.63% 126.44% 94.03% 170.58% 139.66% 188.06% 100.00%
DY 2.26 4.62 8.99 19.23 8.13 9.09 0.00 -
  YoY % -51.08% -48.61% -53.25% 136.53% -10.56% 0.00% -
  Horiz. % 24.86% 50.83% 98.90% 211.55% 89.44% 100.00% -
P/NAPS 0.75 0.74 0.80 0.73 0.70 0.64 0.60 3.79%
  YoY % 1.35% -7.50% 9.59% 4.29% 9.38% 6.67% -
  Horiz. % 125.00% 123.33% 133.33% 121.67% 116.67% 106.67% 100.00%
Price Multiplier on Announcement Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 30/06/15 27/06/14 28/06/13 29/06/12 28/06/11 28/06/10 30/06/09 -
Price 1.2200 1.3000 1.4200 1.4600 1.4000 1.1800 0.9400 -
P/RPS 1.56 1.59 1.77 1.54 1.67 1.40 1.10 5.99%
  YoY % -1.89% -10.17% 14.94% -7.78% 19.29% 27.27% -
  Horiz. % 141.82% 144.55% 160.91% 140.00% 151.82% 127.27% 100.00%
P/EPS 22.34 16.85 23.15 14.03 17.37 12.16 20.05 1.82%
  YoY % 32.58% -27.21% 65.00% -19.23% 42.85% -39.35% -
  Horiz. % 111.42% 84.04% 115.46% 69.98% 86.63% 60.65% 100.00%
EY 4.48 5.93 4.32 7.13 5.76 8.23 4.99 -1.78%
  YoY % -24.45% 37.27% -39.41% 23.78% -30.01% 64.93% -
  Horiz. % 89.78% 118.84% 86.57% 142.89% 115.43% 164.93% 100.00%
DY 2.46 4.62 8.80 17.12 7.14 8.47 0.00 -
  YoY % -46.75% -47.50% -48.60% 139.78% -15.70% 0.00% -
  Horiz. % 29.04% 54.55% 103.90% 202.13% 84.30% 100.00% -
P/NAPS 0.69 0.74 0.82 0.82 0.80 0.68 0.56 3.54%
  YoY % -6.76% -9.76% 0.00% 2.50% 17.65% 21.43% -
  Horiz. % 123.21% 132.14% 146.43% 146.43% 142.86% 121.43% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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