Highlights

[MBG] YoY TTM Result on 2012-07-31 [#2]

Stock [MBG]: MINTYE BHD
Announcement Date 27-Sep-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2013
Quarter 31-Jul-2012  [#2]
Profit Trend QoQ -     11.54%    YoY -     27.48%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Revenue 46,326 51,928 44,782 57,463 53,289 50,772 50,060 -1.28%
  YoY % -10.79% 15.96% -22.07% 7.83% 4.96% 1.42% -
  Horiz. % 92.54% 103.73% 89.46% 114.79% 106.45% 101.42% 100.00%
PBT 5,321 5,170 2,828 9,623 7,850 7,061 6,654 -3.66%
  YoY % 2.92% 82.81% -70.61% 22.59% 11.17% 6.12% -
  Horiz. % 79.97% 77.70% 42.50% 144.62% 117.97% 106.12% 100.00%
Tax -1,387 -966 -785 -2,521 -2,343 -2,173 -2,015 -6.03%
  YoY % -43.58% -23.06% 68.86% -7.60% -7.82% -7.84% -
  Horiz. % 68.83% 47.94% 38.96% 125.11% 116.28% 107.84% 100.00%
NP 3,934 4,204 2,043 7,102 5,507 4,888 4,639 -2.71%
  YoY % -6.42% 105.78% -71.23% 28.96% 12.66% 5.37% -
  Horiz. % 84.80% 90.62% 44.04% 153.09% 118.71% 105.37% 100.00%
NP to SH 3,935 4,195 2,051 7,056 5,535 4,697 4,454 -2.04%
  YoY % -6.20% 104.53% -70.93% 27.48% 17.84% 5.46% -
  Horiz. % 88.35% 94.18% 46.05% 158.42% 124.27% 105.46% 100.00%
Tax Rate 26.07 % 18.68 % 27.76 % 26.20 % 29.85 % 30.77 % 30.28 % -2.46%
  YoY % 39.56% -32.71% 5.95% -12.23% -2.99% 1.62% -
  Horiz. % 86.10% 61.69% 91.68% 86.53% 98.58% 101.62% 100.00%
Total Cost 42,392 47,724 42,739 50,361 47,782 45,884 45,421 -1.14%
  YoY % -11.17% 11.66% -15.13% 5.40% 4.14% 1.02% -
  Horiz. % 93.33% 105.07% 94.10% 110.88% 105.20% 101.02% 100.00%
Net Worth 107,007 106,400 104,576 105,184 103,392 107,019 103,980 0.48%
  YoY % 0.57% 1.74% -0.58% 1.73% -3.39% 2.92% -
  Horiz. % 102.91% 102.33% 100.57% 101.16% 99.43% 102.92% 100.00%
Dividend
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Div 0 1,824 3,648 15,214 7,602 12,159 3,648 -
  YoY % 0.00% -50.00% -76.02% 100.13% -37.48% 233.29% -
  Horiz. % 0.00% 49.99% 99.99% 417.02% 208.37% 333.29% 100.00%
Div Payout % - % 43.48 % 177.86 % 215.63 % 137.35 % 258.89 % 81.91 % -
  YoY % 0.00% -75.55% -17.52% 56.99% -46.95% 216.07% -
  Horiz. % 0.00% 53.08% 217.14% 263.25% 167.68% 316.07% 100.00%
Equity
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Net Worth 107,007 106,400 104,576 105,184 103,392 107,019 103,980 0.48%
  YoY % 0.57% 1.74% -0.58% 1.73% -3.39% 2.92% -
  Horiz. % 102.91% 102.33% 100.57% 101.16% 99.43% 102.92% 100.00%
NOSH 60,800 60,800 60,800 60,800 60,819 60,806 60,807 -0.00%
  YoY % 0.00% 0.00% 0.00% -0.03% 0.02% -0.00% -
  Horiz. % 99.99% 99.99% 99.99% 99.99% 100.02% 100.00% 100.00%
Ratio Analysis
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
NP Margin 8.49 % 8.10 % 4.56 % 12.36 % 10.33 % 9.63 % 9.27 % -1.45%
  YoY % 4.81% 77.63% -63.11% 19.65% 7.27% 3.88% -
  Horiz. % 91.59% 87.38% 49.19% 133.33% 111.43% 103.88% 100.00%
ROE 3.68 % 3.94 % 1.96 % 6.71 % 5.35 % 4.39 % 4.28 % -2.48%
  YoY % -6.60% 101.02% -70.79% 25.42% 21.87% 2.57% -
  Horiz. % 85.98% 92.06% 45.79% 156.78% 125.00% 102.57% 100.00%
Per Share
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 76.19 85.41 73.65 94.51 87.62 83.50 82.33 -1.28%
  YoY % -10.79% 15.97% -22.07% 7.86% 4.93% 1.42% -
  Horiz. % 92.54% 103.74% 89.46% 114.79% 106.43% 101.42% 100.00%
EPS 6.47 6.90 3.37 11.61 9.10 7.72 7.32 -2.04%
  YoY % -6.23% 104.75% -70.97% 27.58% 17.88% 5.46% -
  Horiz. % 88.39% 94.26% 46.04% 158.61% 124.32% 105.46% 100.00%
DPS 0.00 3.00 6.00 25.00 12.50 20.00 6.00 -
  YoY % 0.00% -50.00% -76.00% 100.00% -37.50% 233.33% -
  Horiz. % 0.00% 50.00% 100.00% 416.67% 208.33% 333.33% 100.00%
NAPS 1.7600 1.7500 1.7200 1.7300 1.7000 1.7600 1.7100 0.48%
  YoY % 0.57% 1.74% -0.58% 1.76% -3.41% 2.92% -
  Horiz. % 102.92% 102.34% 100.58% 101.17% 99.42% 102.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 76.19 85.41 73.65 94.51 87.65 83.51 82.34 -1.28%
  YoY % -10.79% 15.97% -22.07% 7.83% 4.96% 1.42% -
  Horiz. % 92.53% 103.73% 89.45% 114.78% 106.45% 101.42% 100.00%
EPS 6.47 6.90 3.37 11.61 9.10 7.73 7.33 -2.06%
  YoY % -6.23% 104.75% -70.97% 27.58% 17.72% 5.46% -
  Horiz. % 88.27% 94.13% 45.98% 158.39% 124.15% 105.46% 100.00%
DPS 0.00 3.00 6.00 25.00 12.50 20.00 6.00 -
  YoY % 0.00% -50.00% -76.00% 100.00% -37.50% 233.33% -
  Horiz. % 0.00% 50.00% 100.00% 416.67% 208.33% 333.33% 100.00%
NAPS 1.7600 1.7500 1.7200 1.7300 1.7005 1.7602 1.7102 0.48%
  YoY % 0.57% 1.74% -0.58% 1.73% -3.39% 2.92% -
  Horiz. % 102.91% 102.33% 100.57% 101.16% 99.43% 102.92% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 -
Price 1.2200 1.3000 1.4000 1.4400 1.2200 1.2000 0.9900 -
P/RPS 1.60 1.52 1.90 1.52 1.39 1.44 1.20 4.91%
  YoY % 5.26% -20.00% 25.00% 9.35% -3.47% 20.00% -
  Horiz. % 133.33% 126.67% 158.33% 126.67% 115.83% 120.00% 100.00%
P/EPS 18.85 18.84 41.50 12.41 13.41 15.53 13.52 5.69%
  YoY % 0.05% -54.60% 234.41% -7.46% -13.65% 14.87% -
  Horiz. % 139.42% 139.35% 306.95% 91.79% 99.19% 114.87% 100.00%
EY 5.30 5.31 2.41 8.06 7.46 6.44 7.40 -5.41%
  YoY % -0.19% 120.33% -70.10% 8.04% 15.84% -12.97% -
  Horiz. % 71.62% 71.76% 32.57% 108.92% 100.81% 87.03% 100.00%
DY 0.00 2.31 4.29 17.36 10.25 16.67 6.06 -
  YoY % 0.00% -46.15% -75.29% 69.37% -38.51% 175.08% -
  Horiz. % 0.00% 38.12% 70.79% 286.47% 169.14% 275.08% 100.00%
P/NAPS 0.69 0.74 0.81 0.83 0.72 0.68 0.58 2.94%
  YoY % -6.76% -8.64% -2.41% 15.28% 5.88% 17.24% -
  Horiz. % 118.97% 127.59% 139.66% 143.10% 124.14% 117.24% 100.00%
Price Multiplier on Announcement Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 30/09/15 26/09/14 27/09/13 27/09/12 29/09/11 30/09/10 24/09/09 -
Price 1.2200 1.2500 1.4200 1.4400 1.1700 1.1400 0.9200 -
P/RPS 1.60 1.46 1.93 1.52 1.34 1.37 1.12 6.12%
  YoY % 9.59% -24.35% 26.97% 13.43% -2.19% 22.32% -
  Horiz. % 142.86% 130.36% 172.32% 135.71% 119.64% 122.32% 100.00%
P/EPS 18.85 18.12 42.09 12.41 12.86 14.76 12.56 7.00%
  YoY % 4.03% -56.95% 239.16% -3.50% -12.87% 17.52% -
  Horiz. % 150.08% 144.27% 335.11% 98.81% 102.39% 117.52% 100.00%
EY 5.30 5.52 2.38 8.06 7.78 6.78 7.96 -6.55%
  YoY % -3.99% 131.93% -70.47% 3.60% 14.75% -14.82% -
  Horiz. % 66.58% 69.35% 29.90% 101.26% 97.74% 85.18% 100.00%
DY 0.00 2.40 4.23 17.36 10.68 17.54 6.52 -
  YoY % 0.00% -43.26% -75.63% 62.55% -39.11% 169.02% -
  Horiz. % 0.00% 36.81% 64.88% 266.26% 163.80% 269.02% 100.00%
P/NAPS 0.69 0.71 0.83 0.83 0.69 0.65 0.54 4.17%
  YoY % -2.82% -14.46% 0.00% 20.29% 6.15% 20.37% -
  Horiz. % 127.78% 131.48% 153.70% 153.70% 127.78% 120.37% 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
 
 

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