Highlights

[MBG] YoY TTM Result on 2013-07-31 [#2]

Stock [MBG]: MINTYE BHD
Announcement Date 27-Sep-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2014
Quarter 31-Jul-2013  [#2]
Profit Trend QoQ -     -45.00%    YoY -     -70.93%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 49,425 46,326 51,928 44,782 57,463 53,289 50,772 -0.45%
  YoY % 6.69% -10.79% 15.96% -22.07% 7.83% 4.96% -
  Horiz. % 97.35% 91.24% 102.28% 88.20% 113.18% 104.96% 100.00%
PBT 3,725 5,321 5,170 2,828 9,623 7,850 7,061 -10.10%
  YoY % -29.99% 2.92% 82.81% -70.61% 22.59% 11.17% -
  Horiz. % 52.75% 75.36% 73.22% 40.05% 136.28% 111.17% 100.00%
Tax -1,124 -1,387 -966 -785 -2,521 -2,343 -2,173 -10.40%
  YoY % 18.96% -43.58% -23.06% 68.86% -7.60% -7.82% -
  Horiz. % 51.73% 63.83% 44.45% 36.13% 116.01% 107.82% 100.00%
NP 2,601 3,934 4,204 2,043 7,102 5,507 4,888 -9.97%
  YoY % -33.88% -6.42% 105.78% -71.23% 28.96% 12.66% -
  Horiz. % 53.21% 80.48% 86.01% 41.80% 145.29% 112.66% 100.00%
NP to SH 2,605 3,935 4,195 2,051 7,056 5,535 4,697 -9.35%
  YoY % -33.80% -6.20% 104.53% -70.93% 27.48% 17.84% -
  Horiz. % 55.46% 83.78% 89.31% 43.67% 150.22% 117.84% 100.00%
Tax Rate 30.17 % 26.07 % 18.68 % 27.76 % 26.20 % 29.85 % 30.77 % -0.33%
  YoY % 15.73% 39.56% -32.71% 5.95% -12.23% -2.99% -
  Horiz. % 98.05% 84.73% 60.71% 90.22% 85.15% 97.01% 100.00%
Total Cost 46,824 42,392 47,724 42,739 50,361 47,782 45,884 0.34%
  YoY % 10.45% -11.17% 11.66% -15.13% 5.40% 4.14% -
  Horiz. % 102.05% 92.39% 104.01% 93.15% 109.76% 104.14% 100.00%
Net Worth 107,007 107,007 106,400 104,576 105,184 103,392 107,019 -0.00%
  YoY % 0.00% 0.57% 1.74% -0.58% 1.73% -3.39% -
  Horiz. % 99.99% 99.99% 99.42% 97.72% 98.29% 96.61% 100.00%
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div 0 0 1,824 3,648 15,214 7,602 12,159 -
  YoY % 0.00% 0.00% -50.00% -76.02% 100.13% -37.48% -
  Horiz. % 0.00% 0.00% 15.00% 30.00% 125.12% 62.52% 100.00%
Div Payout % - % - % 43.48 % 177.86 % 215.63 % 137.35 % 258.89 % -
  YoY % 0.00% 0.00% -75.55% -17.52% 56.99% -46.95% -
  Horiz. % 0.00% 0.00% 16.79% 68.70% 83.29% 53.05% 100.00%
Equity
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 107,007 107,007 106,400 104,576 105,184 103,392 107,019 -0.00%
  YoY % 0.00% 0.57% 1.74% -0.58% 1.73% -3.39% -
  Horiz. % 99.99% 99.99% 99.42% 97.72% 98.29% 96.61% 100.00%
NOSH 60,800 60,800 60,800 60,800 60,800 60,819 60,806 -0.00%
  YoY % 0.00% 0.00% 0.00% 0.00% -0.03% 0.02% -
  Horiz. % 99.99% 99.99% 99.99% 99.99% 99.99% 100.02% 100.00%
Ratio Analysis
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin 5.26 % 8.49 % 8.10 % 4.56 % 12.36 % 10.33 % 9.63 % -9.58%
  YoY % -38.04% 4.81% 77.63% -63.11% 19.65% 7.27% -
  Horiz. % 54.62% 88.16% 84.11% 47.35% 128.35% 107.27% 100.00%
ROE 2.43 % 3.68 % 3.94 % 1.96 % 6.71 % 5.35 % 4.39 % -9.38%
  YoY % -33.97% -6.60% 101.02% -70.79% 25.42% 21.87% -
  Horiz. % 55.35% 83.83% 89.75% 44.65% 152.85% 121.87% 100.00%
Per Share
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 81.29 76.19 85.41 73.65 94.51 87.62 83.50 -0.45%
  YoY % 6.69% -10.79% 15.97% -22.07% 7.86% 4.93% -
  Horiz. % 97.35% 91.25% 102.29% 88.20% 113.19% 104.93% 100.00%
EPS 4.28 6.47 6.90 3.37 11.61 9.10 7.72 -9.36%
  YoY % -33.85% -6.23% 104.75% -70.97% 27.58% 17.88% -
  Horiz. % 55.44% 83.81% 89.38% 43.65% 150.39% 117.88% 100.00%
DPS 0.00 0.00 3.00 6.00 25.00 12.50 20.00 -
  YoY % 0.00% 0.00% -50.00% -76.00% 100.00% -37.50% -
  Horiz. % 0.00% 0.00% 15.00% 30.00% 125.00% 62.50% 100.00%
NAPS 1.7600 1.7600 1.7500 1.7200 1.7300 1.7000 1.7600 -
  YoY % 0.00% 0.57% 1.74% -0.58% 1.76% -3.41% -
  Horiz. % 100.00% 100.00% 99.43% 97.73% 98.30% 96.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 81.29 76.19 85.41 73.65 94.51 87.65 83.51 -0.45%
  YoY % 6.69% -10.79% 15.97% -22.07% 7.83% 4.96% -
  Horiz. % 97.34% 91.23% 102.28% 88.19% 113.17% 104.96% 100.00%
EPS 4.28 6.47 6.90 3.37 11.61 9.10 7.73 -9.37%
  YoY % -33.85% -6.23% 104.75% -70.97% 27.58% 17.72% -
  Horiz. % 55.37% 83.70% 89.26% 43.60% 150.19% 117.72% 100.00%
DPS 0.00 0.00 3.00 6.00 25.00 12.50 20.00 -
  YoY % 0.00% 0.00% -50.00% -76.00% 100.00% -37.50% -
  Horiz. % 0.00% 0.00% 15.00% 30.00% 125.00% 62.50% 100.00%
NAPS 1.7600 1.7600 1.7500 1.7200 1.7300 1.7005 1.7602 -0.00%
  YoY % 0.00% 0.57% 1.74% -0.58% 1.73% -3.39% -
  Horiz. % 99.99% 99.99% 99.42% 97.72% 98.28% 96.61% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 1.0800 1.2200 1.3000 1.4000 1.4400 1.2200 1.2000 -
P/RPS 1.33 1.60 1.52 1.90 1.52 1.39 1.44 -1.31%
  YoY % -16.87% 5.26% -20.00% 25.00% 9.35% -3.47% -
  Horiz. % 92.36% 111.11% 105.56% 131.94% 105.56% 96.53% 100.00%
P/EPS 25.21 18.85 18.84 41.50 12.41 13.41 15.53 8.40%
  YoY % 33.74% 0.05% -54.60% 234.41% -7.46% -13.65% -
  Horiz. % 162.33% 121.38% 121.31% 267.22% 79.91% 86.35% 100.00%
EY 3.97 5.30 5.31 2.41 8.06 7.46 6.44 -7.74%
  YoY % -25.09% -0.19% 120.33% -70.10% 8.04% 15.84% -
  Horiz. % 61.65% 82.30% 82.45% 37.42% 125.16% 115.84% 100.00%
DY 0.00 0.00 2.31 4.29 17.36 10.25 16.67 -
  YoY % 0.00% 0.00% -46.15% -75.29% 69.37% -38.51% -
  Horiz. % 0.00% 0.00% 13.86% 25.73% 104.14% 61.49% 100.00%
P/NAPS 0.61 0.69 0.74 0.81 0.83 0.72 0.68 -1.79%
  YoY % -11.59% -6.76% -8.64% -2.41% 15.28% 5.88% -
  Horiz. % 89.71% 101.47% 108.82% 119.12% 122.06% 105.88% 100.00%
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 30/09/16 30/09/15 26/09/14 27/09/13 27/09/12 29/09/11 30/09/10 -
Price 1.0500 1.2200 1.2500 1.4200 1.4400 1.1700 1.1400 -
P/RPS 1.29 1.60 1.46 1.93 1.52 1.34 1.37 -1.00%
  YoY % -19.38% 9.59% -24.35% 26.97% 13.43% -2.19% -
  Horiz. % 94.16% 116.79% 106.57% 140.88% 110.95% 97.81% 100.00%
P/EPS 24.51 18.85 18.12 42.09 12.41 12.86 14.76 8.81%
  YoY % 30.03% 4.03% -56.95% 239.16% -3.50% -12.87% -
  Horiz. % 166.06% 127.71% 122.76% 285.16% 84.08% 87.13% 100.00%
EY 4.08 5.30 5.52 2.38 8.06 7.78 6.78 -8.11%
  YoY % -23.02% -3.99% 131.93% -70.47% 3.60% 14.75% -
  Horiz. % 60.18% 78.17% 81.42% 35.10% 118.88% 114.75% 100.00%
DY 0.00 0.00 2.40 4.23 17.36 10.68 17.54 -
  YoY % 0.00% 0.00% -43.26% -75.63% 62.55% -39.11% -
  Horiz. % 0.00% 0.00% 13.68% 24.12% 98.97% 60.89% 100.00%
P/NAPS 0.60 0.69 0.71 0.83 0.83 0.69 0.65 -1.32%
  YoY % -13.04% -2.82% -14.46% 0.00% 20.29% 6.15% -
  Horiz. % 92.31% 106.15% 109.23% 127.69% 127.69% 106.15% 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.
 


 

338  386  529  765 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 ARMADA 0.515-0.03 
 NETX 0.020.00 
 EKOVEST 0.855+0.04 
 FINTEC 0.07-0.01 
 KNM 0.40-0.01 
 SEACERA 0.38-0.11 
 MYEG 1.21+0.04 
 ALAM-WA 0.07+0.005 
 IWCITY 0.95+0.045 
Partners & Brokers