Highlights

[MBG] YoY TTM Result on 2015-04-30 [#1]

Stock [MBG]: MINTYE BHD
Announcement Date 30-Jun-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2016
Quarter 30-Apr-2015  [#1]
Profit Trend QoQ -     -16.10%    YoY -     -29.23%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Revenue 46,774 50,850 49,988 47,406 49,785 48,788 57,506 -3.38%
  YoY % -8.02% 1.72% 5.45% -4.78% 2.04% -15.16% -
  Horiz. % 81.34% 88.43% 86.93% 82.44% 86.57% 84.84% 100.00%
PBT 1,114 5,522 4,247 4,517 5,823 4,956 8,941 -29.32%
  YoY % -79.83% 30.02% -5.98% -22.43% 17.49% -44.57% -
  Horiz. % 12.46% 61.76% 47.50% 50.52% 65.13% 55.43% 100.00%
Tax -153 -1,482 -1,204 -1,190 -1,132 -1,229 -2,569 -37.50%
  YoY % 89.68% -23.09% -1.18% -5.12% 7.89% 52.16% -
  Horiz. % 5.96% 57.69% 46.87% 46.32% 44.06% 47.84% 100.00%
NP 961 4,040 3,043 3,327 4,691 3,727 6,372 -27.03%
  YoY % -76.21% 32.76% -8.54% -29.08% 25.87% -41.51% -
  Horiz. % 15.08% 63.40% 47.76% 52.21% 73.62% 58.49% 100.00%
NP to SH 1,085 4,028 3,060 3,320 4,691 3,729 6,326 -25.45%
  YoY % -73.06% 31.63% -7.83% -29.23% 25.80% -41.05% -
  Horiz. % 17.15% 63.67% 48.37% 52.48% 74.15% 58.95% 100.00%
Tax Rate 13.73 % 26.84 % 28.35 % 26.34 % 19.44 % 24.80 % 28.73 % -11.57%
  YoY % -48.85% -5.33% 7.63% 35.49% -21.61% -13.68% -
  Horiz. % 47.79% 93.42% 98.68% 91.68% 67.66% 86.32% 100.00%
Total Cost 45,813 46,810 46,945 44,079 45,094 45,061 51,134 -1.81%
  YoY % -2.13% -0.29% 6.50% -2.25% 0.07% -11.88% -
  Horiz. % 89.59% 91.54% 91.81% 86.20% 88.19% 88.12% 100.00%
Net Worth 113,088 111,264 108,831 108,223 107,007 105,792 107,615 0.83%
  YoY % 1.64% 2.23% 0.56% 1.14% 1.15% -1.69% -
  Horiz. % 105.08% 103.39% 101.13% 100.56% 99.44% 98.31% 100.00%
Dividend
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Div 0 0 0 1,824 3,648 7,600 15,217 -
  YoY % 0.00% 0.00% 0.00% -50.00% -52.00% -50.06% -
  Horiz. % 0.00% 0.00% 0.00% 11.99% 23.97% 49.94% 100.00%
Div Payout % - % - % - % 54.94 % 77.77 % 203.81 % 240.55 % -
  YoY % 0.00% 0.00% 0.00% -29.36% -61.84% -15.27% -
  Horiz. % 0.00% 0.00% 0.00% 22.84% 32.33% 84.73% 100.00%
Equity
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Net Worth 113,088 111,264 108,831 108,223 107,007 105,792 107,615 0.83%
  YoY % 1.64% 2.23% 0.56% 1.14% 1.15% -1.69% -
  Horiz. % 105.08% 103.39% 101.13% 100.56% 99.44% 98.31% 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
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
NP Margin 2.05 % 7.94 % 6.09 % 7.02 % 9.42 % 7.64 % 11.08 % -24.50%
  YoY % -74.18% 30.38% -13.25% -25.48% 23.30% -31.05% -
  Horiz. % 18.50% 71.66% 54.96% 63.36% 85.02% 68.95% 100.00%
ROE 0.96 % 3.62 % 2.81 % 3.07 % 4.38 % 3.52 % 5.88 % -26.06%
  YoY % -73.48% 28.83% -8.47% -29.91% 24.43% -40.14% -
  Horiz. % 16.33% 61.56% 47.79% 52.21% 74.49% 59.86% 100.00%
Per Share
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 76.93 83.63 82.22 77.97 81.88 80.24 94.58 -3.38%
  YoY % -8.01% 1.71% 5.45% -4.78% 2.04% -15.16% -
  Horiz. % 81.34% 88.42% 86.93% 82.44% 86.57% 84.84% 100.00%
EPS 1.78 6.63 5.03 5.46 7.72 6.13 10.40 -25.48%
  YoY % -73.15% 31.81% -7.88% -29.27% 25.94% -41.06% -
  Horiz. % 17.12% 63.75% 48.37% 52.50% 74.23% 58.94% 100.00%
DPS 0.00 0.00 0.00 3.00 6.00 12.50 25.00 -
  YoY % 0.00% 0.00% 0.00% -50.00% -52.00% -50.00% -
  Horiz. % 0.00% 0.00% 0.00% 12.00% 24.00% 50.00% 100.00%
NAPS 1.8600 1.8300 1.7900 1.7800 1.7600 1.7400 1.7700 0.83%
  YoY % 1.64% 2.23% 0.56% 1.14% 1.15% -1.69% -
  Horiz. % 105.08% 103.39% 101.13% 100.56% 99.44% 98.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 76.93 83.63 82.22 77.97 81.88 80.24 94.58 -3.38%
  YoY % -8.01% 1.71% 5.45% -4.78% 2.04% -15.16% -
  Horiz. % 81.34% 88.42% 86.93% 82.44% 86.57% 84.84% 100.00%
EPS 1.78 6.63 5.03 5.46 7.72 6.13 10.40 -25.48%
  YoY % -73.15% 31.81% -7.88% -29.27% 25.94% -41.06% -
  Horiz. % 17.12% 63.75% 48.37% 52.50% 74.23% 58.94% 100.00%
DPS 0.00 0.00 0.00 3.00 6.00 12.50 25.00 -
  YoY % 0.00% 0.00% 0.00% -50.00% -52.00% -50.00% -
  Horiz. % 0.00% 0.00% 0.00% 12.00% 24.00% 50.00% 100.00%
NAPS 1.8600 1.8300 1.7900 1.7800 1.7600 1.7400 1.7700 0.83%
  YoY % 1.64% 2.23% 0.56% 1.14% 1.15% -1.69% -
  Horiz. % 105.08% 103.39% 101.13% 100.56% 99.44% 98.31% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 -
Price 0.9500 1.3000 1.2000 1.3300 1.3000 1.3900 1.3000 -
P/RPS 1.23 1.55 1.46 1.71 1.59 1.73 1.37 -1.78%
  YoY % -20.65% 6.16% -14.62% 7.55% -8.09% 26.28% -
  Horiz. % 89.78% 113.14% 106.57% 124.82% 116.06% 126.28% 100.00%
P/EPS 53.24 19.62 23.84 24.36 16.85 22.66 12.49 27.32%
  YoY % 171.36% -17.70% -2.13% 44.57% -25.64% 81.43% -
  Horiz. % 426.26% 157.09% 190.87% 195.04% 134.91% 181.43% 100.00%
EY 1.88 5.10 4.19 4.11 5.93 4.41 8.00 -21.44%
  YoY % -63.14% 21.72% 1.95% -30.69% 34.47% -44.88% -
  Horiz. % 23.50% 63.75% 52.38% 51.38% 74.12% 55.12% 100.00%
DY 0.00 0.00 0.00 2.26 4.62 8.99 19.23 -
  YoY % 0.00% 0.00% 0.00% -51.08% -48.61% -53.25% -
  Horiz. % 0.00% 0.00% 0.00% 11.75% 24.02% 46.75% 100.00%
P/NAPS 0.51 0.71 0.67 0.75 0.74 0.80 0.73 -5.80%
  YoY % -28.17% 5.97% -10.67% 1.35% -7.50% 9.59% -
  Horiz. % 69.86% 97.26% 91.78% 102.74% 101.37% 109.59% 100.00%
Price Multiplier on Announcement Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 29/06/18 30/06/17 24/06/16 30/06/15 27/06/14 28/06/13 29/06/12 -
Price 0.8350 1.1400 1.1700 1.2200 1.3000 1.4200 1.4600 -
P/RPS 1.09 1.36 1.42 1.56 1.59 1.77 1.54 -5.59%
  YoY % -19.85% -4.23% -8.97% -1.89% -10.17% 14.94% -
  Horiz. % 70.78% 88.31% 92.21% 101.30% 103.25% 114.94% 100.00%
P/EPS 46.79 17.21 23.25 22.34 16.85 23.15 14.03 22.22%
  YoY % 171.88% -25.98% 4.07% 32.58% -27.21% 65.00% -
  Horiz. % 333.50% 122.67% 165.72% 159.23% 120.10% 165.00% 100.00%
EY 2.14 5.81 4.30 4.48 5.93 4.32 7.13 -18.17%
  YoY % -63.17% 35.12% -4.02% -24.45% 37.27% -39.41% -
  Horiz. % 30.01% 81.49% 60.31% 62.83% 83.17% 60.59% 100.00%
DY 0.00 0.00 0.00 2.46 4.62 8.80 17.12 -
  YoY % 0.00% 0.00% 0.00% -46.75% -47.50% -48.60% -
  Horiz. % 0.00% 0.00% 0.00% 14.37% 26.99% 51.40% 100.00%
P/NAPS 0.45 0.62 0.65 0.69 0.74 0.82 0.82 -9.51%
  YoY % -27.42% -4.62% -5.80% -6.76% -9.76% 0.00% -
  Horiz. % 54.88% 75.61% 79.27% 84.15% 90.24% 100.00% 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.
 


 

342  329  500  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.03+0.005 
 SAPNRG 0.28+0.01 
 BARAKAH 0.035-0.01 
 GPACKET-WB 0.170.00 
 VSOLAR 0.150.00 
 DAYA 0.01-0.005 
 ICON 0.055-0.03 
 HSI-H6P 0.165-0.015 
 NAIM 1.06-0.10 
 BJLAND 0.21-0.015 

TOP ARTICLES

1. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
2. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
3. Get To Know These 3 M'sian Companies Featured In Forbes Asia's 200 Best Under A Billion 2019 - Sade Dayangku Good Articles to Share
4. (Icon) 5G Arrives Earlier Than Expected, Start Paying Attention To Technology Stocks Icon8888 Gossips About Stocks
5. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
6. 云顶大马为何买帝国?/迪瓦尼山 MSWG前线把关
7. TRACKING UZMA HISTORIC PRICES SHOW GROSSLY UNDERVALUE POSITION, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. [转贴] 「香港超人」李嘉誠,為何要加速拋售香港和中國資産? Good Articles to Share
Partners & Brokers