Highlights

[MBG] YoY TTM Result on 2013-01-31 [#4]

Stock [MBG]: MINTYE BHD
Announcement Date 28-Mar-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2013
Quarter 31-Jan-2013  [#4]
Profit Trend QoQ -     -27.76%    YoY -     -35.40%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 50,515 50,308 47,392 50,814 56,316 50,579 51,212 -0.23%
  YoY % 0.41% 6.15% -6.73% -9.77% 11.34% -1.24% -
  Horiz. % 98.64% 98.23% 92.54% 99.22% 109.97% 98.76% 100.00%
PBT 5,953 5,295 5,209 5,547 9,129 7,136 9,040 -6.72%
  YoY % 12.43% 1.65% -6.09% -39.24% 27.93% -21.06% -
  Horiz. % 65.85% 58.57% 57.62% 61.36% 100.98% 78.94% 100.00%
Tax -1,551 -1,342 -1,044 -1,360 -2,640 -2,131 -2,345 -6.65%
  YoY % -15.57% -28.54% 23.24% 48.48% -23.89% 9.13% -
  Horiz. % 66.14% 57.23% 44.52% 58.00% 112.58% 90.87% 100.00%
NP 4,402 3,953 4,165 4,187 6,489 5,005 6,695 -6.75%
  YoY % 11.36% -5.09% -0.53% -35.48% 29.65% -25.24% -
  Horiz. % 65.75% 59.04% 62.21% 62.54% 96.92% 74.76% 100.00%
NP to SH 4,400 3,957 4,158 4,174 6,461 4,880 6,627 -6.60%
  YoY % 11.20% -4.83% -0.38% -35.40% 32.40% -26.36% -
  Horiz. % 66.40% 59.71% 62.74% 62.98% 97.50% 73.64% 100.00%
Tax Rate 26.05 % 25.34 % 20.04 % 24.52 % 28.92 % 29.86 % 25.94 % 0.07%
  YoY % 2.80% 26.45% -18.27% -15.21% -3.15% 15.11% -
  Horiz. % 100.42% 97.69% 77.26% 94.53% 111.49% 115.11% 100.00%
Total Cost 46,113 46,355 43,227 46,627 49,827 45,574 44,517 0.59%
  YoY % -0.52% 7.24% -7.29% -6.42% 9.33% 2.37% -
  Horiz. % 103.59% 104.13% 97.10% 104.74% 111.93% 102.37% 100.00%
Net Worth 108,831 107,615 106,400 105,184 106,400 105,139 102,199 1.05%
  YoY % 1.13% 1.14% 1.16% -1.14% 1.20% 2.88% -
  Horiz. % 106.49% 105.30% 104.11% 102.92% 104.11% 102.88% 100.00%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div 0 1,824 3,648 7,600 15,217 12,159 0 -
  YoY % 0.00% -50.00% -52.00% -50.06% 25.14% 0.00% -
  Horiz. % 0.00% 15.00% 30.00% 62.50% 125.14% 100.00% -
Div Payout % - % 46.10 % 87.73 % 182.08 % 235.52 % 249.18 % - % -
  YoY % 0.00% -47.45% -51.82% -22.69% -5.48% 0.00% -
  Horiz. % 0.00% 18.50% 35.21% 73.07% 94.52% 100.00% -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 108,831 107,615 106,400 105,184 106,400 105,139 102,199 1.05%
  YoY % 1.13% 1.14% 1.16% -1.14% 1.20% 2.88% -
  Horiz. % 106.49% 105.30% 104.11% 102.92% 104.11% 102.88% 100.00%
NOSH 60,800 60,800 60,800 60,800 60,800 60,774 60,833 -0.01%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.04% -0.10% -
  Horiz. % 99.95% 99.95% 99.95% 99.95% 99.95% 99.90% 100.00%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 8.71 % 7.86 % 8.79 % 8.24 % 11.52 % 9.90 % 13.07 % -6.54%
  YoY % 10.81% -10.58% 6.67% -28.47% 16.36% -24.25% -
  Horiz. % 66.64% 60.14% 67.25% 63.05% 88.14% 75.75% 100.00%
ROE 4.04 % 3.68 % 3.91 % 3.97 % 6.07 % 4.64 % 6.48 % -7.57%
  YoY % 9.78% -5.88% -1.51% -34.60% 30.82% -28.40% -
  Horiz. % 62.35% 56.79% 60.34% 61.27% 93.67% 71.60% 100.00%
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 83.08 82.74 77.95 83.58 92.63 83.22 84.18 -0.22%
  YoY % 0.41% 6.14% -6.74% -9.77% 11.31% -1.14% -
  Horiz. % 98.69% 98.29% 92.60% 99.29% 110.04% 98.86% 100.00%
EPS 7.24 6.51 6.84 6.87 10.63 8.03 10.89 -6.57%
  YoY % 11.21% -4.82% -0.44% -35.37% 32.38% -26.26% -
  Horiz. % 66.48% 59.78% 62.81% 63.09% 97.61% 73.74% 100.00%
DPS 0.00 3.00 6.00 12.50 25.00 20.00 0.00 -
  YoY % 0.00% -50.00% -52.00% -50.00% 25.00% 0.00% -
  Horiz. % 0.00% 15.00% 30.00% 62.50% 125.00% 100.00% -
NAPS 1.7900 1.7700 1.7500 1.7300 1.7500 1.7300 1.6800 1.06%
  YoY % 1.13% 1.14% 1.16% -1.14% 1.16% 2.98% -
  Horiz. % 106.55% 105.36% 104.17% 102.98% 104.17% 102.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 83.08 82.74 77.95 83.58 92.63 83.19 84.23 -0.23%
  YoY % 0.41% 6.14% -6.74% -9.77% 11.35% -1.23% -
  Horiz. % 98.63% 98.23% 92.54% 99.23% 109.97% 98.77% 100.00%
EPS 7.24 6.51 6.84 6.87 10.63 8.03 10.90 -6.59%
  YoY % 11.21% -4.82% -0.44% -35.37% 32.38% -26.33% -
  Horiz. % 66.42% 59.72% 62.75% 63.03% 97.52% 73.67% 100.00%
DPS 0.00 3.00 6.00 12.50 25.00 20.00 0.00 -
  YoY % 0.00% -50.00% -52.00% -50.00% 25.00% 0.00% -
  Horiz. % 0.00% 15.00% 30.00% 62.50% 125.00% 100.00% -
NAPS 1.7900 1.7700 1.7500 1.7300 1.7500 1.7293 1.6809 1.05%
  YoY % 1.13% 1.14% 1.16% -1.14% 1.20% 2.88% -
  Horiz. % 106.49% 105.30% 104.11% 102.92% 104.11% 102.88% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 1.2500 1.1800 1.4000 1.4600 1.5000 1.1900 1.0500 -
P/RPS 1.50 1.43 1.80 1.75 1.62 1.43 1.25 3.08%
  YoY % 4.90% -20.56% 2.86% 8.02% 13.29% 14.40% -
  Horiz. % 120.00% 114.40% 144.00% 140.00% 129.60% 114.40% 100.00%
P/EPS 17.27 18.13 20.47 21.27 14.12 14.82 9.64 10.20%
  YoY % -4.74% -11.43% -3.76% 50.64% -4.72% 53.73% -
  Horiz. % 179.15% 188.07% 212.34% 220.64% 146.47% 153.73% 100.00%
EY 5.79 5.52 4.88 4.70 7.08 6.75 10.37 -9.25%
  YoY % 4.89% 13.11% 3.83% -33.62% 4.89% -34.91% -
  Horiz. % 55.83% 53.23% 47.06% 45.32% 68.27% 65.09% 100.00%
DY 0.00 2.54 4.29 8.56 16.67 16.81 0.00 -
  YoY % 0.00% -40.79% -49.88% -48.65% -0.83% 0.00% -
  Horiz. % 0.00% 15.11% 25.52% 50.92% 99.17% 100.00% -
P/NAPS 0.70 0.67 0.80 0.84 0.86 0.69 0.63 1.77%
  YoY % 4.48% -16.25% -4.76% -2.33% 24.64% 9.52% -
  Horiz. % 111.11% 106.35% 126.98% 133.33% 136.51% 109.52% 100.00%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 30/03/16 27/03/15 28/03/14 28/03/13 30/03/12 30/03/11 26/03/10 -
Price 1.2000 1.2300 1.3500 1.4800 1.3000 1.0300 1.0200 -
P/RPS 1.44 1.49 1.73 1.77 1.40 1.24 1.21 2.94%
  YoY % -3.36% -13.87% -2.26% 26.43% 12.90% 2.48% -
  Horiz. % 119.01% 123.14% 142.98% 146.28% 115.70% 102.48% 100.00%
P/EPS 16.58 18.90 19.74 21.56 12.23 12.83 9.36 9.99%
  YoY % -12.28% -4.26% -8.44% 76.29% -4.68% 37.07% -
  Horiz. % 177.14% 201.92% 210.90% 230.34% 130.66% 137.07% 100.00%
EY 6.03 5.29 5.07 4.64 8.17 7.80 10.68 -9.08%
  YoY % 13.99% 4.34% 9.27% -43.21% 4.74% -26.97% -
  Horiz. % 56.46% 49.53% 47.47% 43.45% 76.50% 73.03% 100.00%
DY 0.00 2.44 4.44 8.45 19.23 19.42 0.00 -
  YoY % 0.00% -45.05% -47.46% -56.06% -0.98% 0.00% -
  Horiz. % 0.00% 12.56% 22.86% 43.51% 99.02% 100.00% -
P/NAPS 0.67 0.69 0.77 0.86 0.74 0.60 0.61 1.58%
  YoY % -2.90% -10.39% -10.47% 16.22% 23.33% -1.64% -
  Horiz. % 109.84% 113.11% 126.23% 140.98% 121.31% 98.36% 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.
 


 

334  324  564  1056 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.89-0.015 
 IWCITY 1.020.00 
 TIGER 0.13+0.01 
 TDM 0.32+0.035 
 RSAWIT 0.35+0.065 
 EDUSPEC 0.03+0.005 
 SERBADK-WA 0.48+0.175 
 DGB 0.130.00 
 WCEHB 0.345+0.015 
 SAPNRG 0.2650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers