Highlights

[MBG] YoY TTM Result on 2020-01-31 [#4]

Stock [MBG]: MINTYE BHD
Announcement Date 30-Apr-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2020
Quarter 31-Jan-2020  [#4]
Profit Trend QoQ -     -1,934.15%    YoY -     -144.92%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Revenue 40,647 44,447 48,876 48,154 50,515 50,308 47,392 -2.53%
  YoY % -8.55% -9.06% 1.50% -4.67% 0.41% 6.15% -
  Horiz. % 85.77% 93.79% 103.13% 101.61% 106.59% 106.15% 100.00%
PBT -575 755 1,831 3,521 5,953 5,295 5,209 -
  YoY % -176.16% -58.77% -48.00% -40.85% 12.43% 1.65% -
  Horiz. % -11.04% 14.49% 35.15% 67.59% 114.28% 101.65% 100.00%
Tax -253 799 -486 -1,073 -1,551 -1,342 -1,044 -21.03%
  YoY % -131.66% 264.40% 54.71% 30.82% -15.57% -28.54% -
  Horiz. % 24.23% -76.53% 46.55% 102.78% 148.56% 128.54% 100.00%
NP -828 1,554 1,345 2,448 4,402 3,953 4,165 -
  YoY % -153.28% 15.54% -45.06% -44.39% 11.36% -5.09% -
  Horiz. % -19.88% 37.31% 32.29% 58.78% 105.69% 94.91% 100.00%
NP to SH -752 1,674 1,428 2,455 4,400 3,957 4,158 -
  YoY % -144.92% 17.23% -41.83% -44.20% 11.20% -4.83% -
  Horiz. % -18.09% 40.26% 34.34% 59.04% 105.82% 95.17% 100.00%
Tax Rate - % -105.83 % 26.54 % 30.47 % 26.05 % 25.34 % 20.04 % -
  YoY % 0.00% -498.76% -12.90% 16.97% 2.80% 26.45% -
  Horiz. % 0.00% -528.09% 132.44% 152.05% 129.99% 126.45% 100.00%
Total Cost 41,475 42,893 47,531 45,706 46,113 46,355 43,227 -0.69%
  YoY % -3.31% -9.76% 3.99% -0.88% -0.52% 7.24% -
  Horiz. % 95.95% 99.23% 109.96% 105.73% 106.68% 107.24% 100.00%
Net Worth 107,615 111,872 110,656 109,439 108,831 107,615 106,400 0.19%
  YoY % -3.80% 1.10% 1.11% 0.56% 1.13% 1.14% -
  Horiz. % 101.14% 105.14% 104.00% 102.86% 102.29% 101.14% 100.00%
Dividend
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Div 0 0 0 0 0 1,824 3,648 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -50.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 50.00% 100.00%
Div Payout % - % - % - % - % - % 46.10 % 87.73 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -47.45% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 52.55% 100.00%
Equity
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Net Worth 107,615 111,872 110,656 109,439 108,831 107,615 106,400 0.19%
  YoY % -3.80% 1.10% 1.11% 0.56% 1.13% 1.14% -
  Horiz. % 101.14% 105.14% 104.00% 102.86% 102.29% 101.14% 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
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
NP Margin -2.04 % 3.50 % 2.75 % 5.08 % 8.71 % 7.86 % 8.79 % -
  YoY % -158.29% 27.27% -45.87% -41.68% 10.81% -10.58% -
  Horiz. % -23.21% 39.82% 31.29% 57.79% 99.09% 89.42% 100.00%
ROE -0.70 % 1.50 % 1.29 % 2.24 % 4.04 % 3.68 % 3.91 % -
  YoY % -146.67% 16.28% -42.41% -44.55% 9.78% -5.88% -
  Horiz. % -17.90% 38.36% 32.99% 57.29% 103.32% 94.12% 100.00%
Per Share
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 66.85 73.10 80.39 79.20 83.08 82.74 77.95 -2.53%
  YoY % -8.55% -9.07% 1.50% -4.67% 0.41% 6.14% -
  Horiz. % 85.76% 93.78% 103.13% 101.60% 106.58% 106.14% 100.00%
EPS -1.24 2.75 2.35 4.04 7.24 6.51 6.84 -
  YoY % -145.09% 17.02% -41.83% -44.20% 11.21% -4.82% -
  Horiz. % -18.13% 40.20% 34.36% 59.06% 105.85% 95.18% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 6.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -50.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 50.00% 100.00%
NAPS 1.7700 1.8400 1.8200 1.8000 1.7900 1.7700 1.7500 0.19%
  YoY % -3.80% 1.10% 1.11% 0.56% 1.13% 1.14% -
  Horiz. % 101.14% 105.14% 104.00% 102.86% 102.29% 101.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 66.85 73.10 80.39 79.20 83.08 82.74 77.95 -2.53%
  YoY % -8.55% -9.07% 1.50% -4.67% 0.41% 6.14% -
  Horiz. % 85.76% 93.78% 103.13% 101.60% 106.58% 106.14% 100.00%
EPS -1.24 2.75 2.35 4.04 7.24 6.51 6.84 -
  YoY % -145.09% 17.02% -41.83% -44.20% 11.21% -4.82% -
  Horiz. % -18.13% 40.20% 34.36% 59.06% 105.85% 95.18% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 6.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -50.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 50.00% 100.00%
NAPS 1.7700 1.8400 1.8200 1.8000 1.7900 1.7700 1.7500 0.19%
  YoY % -3.80% 1.10% 1.11% 0.56% 1.13% 1.14% -
  Horiz. % 101.14% 105.14% 104.00% 102.86% 102.29% 101.14% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 -
Price 1.3400 0.8000 0.9900 1.0000 1.2500 1.1800 1.4000 -
P/RPS 2.00 1.09 1.23 1.26 1.50 1.43 1.80 1.77%
  YoY % 83.49% -11.38% -2.38% -16.00% 4.90% -20.56% -
  Horiz. % 111.11% 60.56% 68.33% 70.00% 83.33% 79.44% 100.00%
P/EPS -108.34 29.06 42.15 24.77 17.27 18.13 20.47 -
  YoY % -472.81% -31.06% 70.17% 43.43% -4.74% -11.43% -
  Horiz. % -529.26% 141.96% 205.91% 121.01% 84.37% 88.57% 100.00%
EY -0.92 3.44 2.37 4.04 5.79 5.52 4.88 -
  YoY % -126.74% 45.15% -41.34% -30.22% 4.89% 13.11% -
  Horiz. % -18.85% 70.49% 48.57% 82.79% 118.65% 113.11% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.54 4.29 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -40.79% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 59.21% 100.00%
P/NAPS 0.76 0.43 0.54 0.56 0.70 0.67 0.80 -0.85%
  YoY % 76.74% -20.37% -3.57% -20.00% 4.48% -16.25% -
  Horiz. % 95.00% 53.75% 67.50% 70.00% 87.50% 83.75% 100.00%
Price Multiplier on Announcement Date
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 30/04/20 28/03/19 27/03/18 31/03/17 30/03/16 27/03/15 28/03/14 -
Price 1.3100 0.8000 0.9500 1.0600 1.2000 1.2300 1.3500 -
P/RPS 1.96 1.09 1.18 1.34 1.44 1.49 1.73 2.10%
  YoY % 79.82% -7.63% -11.94% -6.94% -3.36% -13.87% -
  Horiz. % 113.29% 63.01% 68.21% 77.46% 83.24% 86.13% 100.00%
P/EPS -105.91 29.06 40.45 26.25 16.58 18.90 19.74 -
  YoY % -464.45% -28.16% 54.10% 58.32% -12.28% -4.26% -
  Horiz. % -536.52% 147.21% 204.91% 132.98% 83.99% 95.74% 100.00%
EY -0.94 3.44 2.47 3.81 6.03 5.29 5.07 -
  YoY % -127.33% 39.27% -35.17% -36.82% 13.99% 4.34% -
  Horiz. % -18.54% 67.85% 48.72% 75.15% 118.93% 104.34% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.44 4.44 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -45.05% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 54.95% 100.00%
P/NAPS 0.74 0.43 0.52 0.59 0.67 0.69 0.77 -0.66%
  YoY % 72.09% -17.31% -11.86% -11.94% -2.90% -10.39% -
  Horiz. % 96.10% 55.84% 67.53% 76.62% 87.01% 89.61% 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
 
 

385  391  612  1059 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.035+0.005 
 KGROUP-OR 0.005-0.015 
 DGSB 0.20-0.03 
 IRIS 0.285+0.02 
 KGROUP 0.065+0.005 
 AT 0.0850.00 
 MAHSING 1.130.00 
 MLAB 0.03+0.005 
 LUSTER 0.1950.00 
 DSONIC-WA 0.235+0.025 

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