Highlights

[MBG] YoY TTM Result on 2018-04-30 [#1]

Stock [MBG]: MINTYE BHD
Announcement Date 29-Jun-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2019
Quarter 30-Apr-2018  [#1]
Profit Trend QoQ -     -24.02%    YoY -     -73.06%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Revenue 42,679 46,774 50,850 49,988 47,406 49,785 48,788 -2.20%
  YoY % -8.75% -8.02% 1.72% 5.45% -4.78% 2.04% -
  Horiz. % 87.48% 95.87% 104.23% 102.46% 97.17% 102.04% 100.00%
PBT 258 1,114 5,522 4,247 4,517 5,823 4,956 -38.88%
  YoY % -76.84% -79.83% 30.02% -5.98% -22.43% 17.49% -
  Horiz. % 5.21% 22.48% 111.42% 85.69% 91.14% 117.49% 100.00%
Tax 642 -153 -1,482 -1,204 -1,190 -1,132 -1,229 -
  YoY % 519.61% 89.68% -23.09% -1.18% -5.12% 7.89% -
  Horiz. % -52.24% 12.45% 120.59% 97.97% 96.83% 92.11% 100.00%
NP 900 961 4,040 3,043 3,327 4,691 3,727 -21.08%
  YoY % -6.35% -76.21% 32.76% -8.54% -29.08% 25.87% -
  Horiz. % 24.15% 25.78% 108.40% 81.65% 89.27% 125.87% 100.00%
NP to SH 1,010 1,085 4,028 3,060 3,320 4,691 3,729 -19.56%
  YoY % -6.91% -73.06% 31.63% -7.83% -29.23% 25.80% -
  Horiz. % 27.09% 29.10% 108.02% 82.06% 89.03% 125.80% 100.00%
Tax Rate -248.84 % 13.73 % 26.84 % 28.35 % 26.34 % 19.44 % 24.80 % -
  YoY % -1,912.38% -48.85% -5.33% 7.63% 35.49% -21.61% -
  Horiz. % -1,003.39% 55.36% 108.23% 114.31% 106.21% 78.39% 100.00%
Total Cost 41,779 45,813 46,810 46,945 44,079 45,094 45,061 -1.25%
  YoY % -8.81% -2.13% -0.29% 6.50% -2.25% 0.07% -
  Horiz. % 92.72% 101.67% 103.88% 104.18% 97.82% 100.07% 100.00%
Net Worth 111,264 113,088 111,264 108,831 108,223 107,007 105,792 0.84%
  YoY % -1.61% 1.64% 2.23% 0.56% 1.14% 1.15% -
  Horiz. % 105.17% 106.90% 105.17% 102.87% 102.30% 101.15% 100.00%
Dividend
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Div 0 0 0 0 1,824 3,648 7,600 -
  YoY % 0.00% 0.00% 0.00% 0.00% -50.00% -52.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 24.00% 48.00% 100.00%
Div Payout % - % - % - % - % 54.94 % 77.77 % 203.81 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -29.36% -61.84% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 26.96% 38.16% 100.00%
Equity
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Net Worth 111,264 113,088 111,264 108,831 108,223 107,007 105,792 0.84%
  YoY % -1.61% 1.64% 2.23% 0.56% 1.14% 1.15% -
  Horiz. % 105.17% 106.90% 105.17% 102.87% 102.30% 101.15% 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
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
NP Margin 2.11 % 2.05 % 7.94 % 6.09 % 7.02 % 9.42 % 7.64 % -19.29%
  YoY % 2.93% -74.18% 30.38% -13.25% -25.48% 23.30% -
  Horiz. % 27.62% 26.83% 103.93% 79.71% 91.88% 123.30% 100.00%
ROE 0.91 % 0.96 % 3.62 % 2.81 % 3.07 % 4.38 % 3.52 % -20.18%
  YoY % -5.21% -73.48% 28.83% -8.47% -29.91% 24.43% -
  Horiz. % 25.85% 27.27% 102.84% 79.83% 87.22% 124.43% 100.00%
Per Share
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
RPS 70.20 76.93 83.63 82.22 77.97 81.88 80.24 -2.20%
  YoY % -8.75% -8.01% 1.71% 5.45% -4.78% 2.04% -
  Horiz. % 87.49% 95.87% 104.22% 102.47% 97.17% 102.04% 100.00%
EPS 1.66 1.78 6.63 5.03 5.46 7.72 6.13 -19.56%
  YoY % -6.74% -73.15% 31.81% -7.88% -29.27% 25.94% -
  Horiz. % 27.08% 29.04% 108.16% 82.06% 89.07% 125.94% 100.00%
DPS 0.00 0.00 0.00 0.00 3.00 6.00 12.50 -
  YoY % 0.00% 0.00% 0.00% 0.00% -50.00% -52.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 24.00% 48.00% 100.00%
NAPS 1.8300 1.8600 1.8300 1.7900 1.7800 1.7600 1.7400 0.84%
  YoY % -1.61% 1.64% 2.23% 0.56% 1.14% 1.15% -
  Horiz. % 105.17% 106.90% 105.17% 102.87% 102.30% 101.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
RPS 70.20 76.93 83.63 82.22 77.97 81.88 80.24 -2.20%
  YoY % -8.75% -8.01% 1.71% 5.45% -4.78% 2.04% -
  Horiz. % 87.49% 95.87% 104.22% 102.47% 97.17% 102.04% 100.00%
EPS 1.66 1.78 6.63 5.03 5.46 7.72 6.13 -19.56%
  YoY % -6.74% -73.15% 31.81% -7.88% -29.27% 25.94% -
  Horiz. % 27.08% 29.04% 108.16% 82.06% 89.07% 125.94% 100.00%
DPS 0.00 0.00 0.00 0.00 3.00 6.00 12.50 -
  YoY % 0.00% 0.00% 0.00% 0.00% -50.00% -52.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 24.00% 48.00% 100.00%
NAPS 1.8300 1.8600 1.8300 1.7900 1.7800 1.7600 1.7400 0.84%
  YoY % -1.61% 1.64% 2.23% 0.56% 1.14% 1.15% -
  Horiz. % 105.17% 106.90% 105.17% 102.87% 102.30% 101.15% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Date 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 -
Price 0.7800 0.9500 1.3000 1.2000 1.3300 1.3000 1.3900 -
P/RPS 1.11 1.23 1.55 1.46 1.71 1.59 1.73 -7.13%
  YoY % -9.76% -20.65% 6.16% -14.62% 7.55% -8.09% -
  Horiz. % 64.16% 71.10% 89.60% 84.39% 98.84% 91.91% 100.00%
P/EPS 46.95 53.24 19.62 23.84 24.36 16.85 22.66 12.90%
  YoY % -11.81% 171.36% -17.70% -2.13% 44.57% -25.64% -
  Horiz. % 207.19% 234.95% 86.58% 105.21% 107.50% 74.36% 100.00%
EY 2.13 1.88 5.10 4.19 4.11 5.93 4.41 -11.42%
  YoY % 13.30% -63.14% 21.72% 1.95% -30.69% 34.47% -
  Horiz. % 48.30% 42.63% 115.65% 95.01% 93.20% 134.47% 100.00%
DY 0.00 0.00 0.00 0.00 2.26 4.62 8.99 -
  YoY % 0.00% 0.00% 0.00% 0.00% -51.08% -48.61% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 25.14% 51.39% 100.00%
P/NAPS 0.43 0.51 0.71 0.67 0.75 0.74 0.80 -9.83%
  YoY % -15.69% -28.17% 5.97% -10.67% 1.35% -7.50% -
  Horiz. % 53.75% 63.75% 88.75% 83.75% 93.75% 92.50% 100.00%
Price Multiplier on Announcement Date
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Date 26/06/19 29/06/18 30/06/17 24/06/16 30/06/15 27/06/14 28/06/13 -
Price 0.7700 0.8350 1.1400 1.1700 1.2200 1.3000 1.4200 -
P/RPS 1.10 1.09 1.36 1.42 1.56 1.59 1.77 -7.62%
  YoY % 0.92% -19.85% -4.23% -8.97% -1.89% -10.17% -
  Horiz. % 62.15% 61.58% 76.84% 80.23% 88.14% 89.83% 100.00%
P/EPS 46.35 46.79 17.21 23.25 22.34 16.85 23.15 12.26%
  YoY % -0.94% 171.88% -25.98% 4.07% 32.58% -27.21% -
  Horiz. % 200.22% 202.12% 74.34% 100.43% 96.50% 72.79% 100.00%
EY 2.16 2.14 5.81 4.30 4.48 5.93 4.32 -10.91%
  YoY % 0.93% -63.17% 35.12% -4.02% -24.45% 37.27% -
  Horiz. % 50.00% 49.54% 134.49% 99.54% 103.70% 137.27% 100.00%
DY 0.00 0.00 0.00 0.00 2.46 4.62 8.80 -
  YoY % 0.00% 0.00% 0.00% 0.00% -46.75% -47.50% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 27.95% 52.50% 100.00%
P/NAPS 0.42 0.45 0.62 0.65 0.69 0.74 0.82 -10.55%
  YoY % -6.67% -27.42% -4.62% -5.80% -6.76% -9.76% -
  Horiz. % 51.22% 54.88% 75.61% 79.27% 84.15% 90.24% 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.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers