Highlights

[MBG] YoY TTM Result on 2016-07-31 [#2]

Stock [MBG]: MINTYE BHD
Announcement Date 30-Sep-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2017
Quarter 31-Jul-2016  [#2]
Profit Trend QoQ -     -14.87%    YoY -     -33.80%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Revenue 43,777 44,548 51,251 49,425 46,326 51,928 44,782 -0.38%
  YoY % -1.73% -13.08% 3.69% 6.69% -10.79% 15.96% -
  Horiz. % 97.76% 99.48% 114.45% 110.37% 103.45% 115.96% 100.00%
PBT 262 670 4,925 3,725 5,321 5,170 2,828 -32.72%
  YoY % -60.90% -86.40% 32.21% -29.99% 2.92% 82.81% -
  Horiz. % 9.26% 23.69% 174.15% 131.72% 188.15% 182.81% 100.00%
Tax -606 1,098 -1,278 -1,124 -1,387 -966 -785 -4.22%
  YoY % -155.19% 185.92% -13.70% 18.96% -43.58% -23.06% -
  Horiz. % 77.20% -139.87% 162.80% 143.18% 176.69% 123.06% 100.00%
NP -344 1,768 3,647 2,601 3,934 4,204 2,043 -
  YoY % -119.46% -51.52% 40.22% -33.88% -6.42% 105.78% -
  Horiz. % -16.84% 86.54% 178.51% 127.31% 192.56% 205.78% 100.00%
NP to SH -245 1,905 3,668 2,605 3,935 4,195 2,051 -
  YoY % -112.86% -48.06% 40.81% -33.80% -6.20% 104.53% -
  Horiz. % -11.95% 92.88% 178.84% 127.01% 191.86% 204.53% 100.00%
Tax Rate 231.30 % -163.88 % 25.95 % 30.17 % 26.07 % 18.68 % 27.76 % 42.36%
  YoY % 241.14% -731.52% -13.99% 15.73% 39.56% -32.71% -
  Horiz. % 833.21% -590.35% 93.48% 108.68% 93.91% 67.29% 100.00%
Total Cost 44,121 42,780 47,604 46,824 42,392 47,724 42,739 0.53%
  YoY % 3.13% -10.13% 1.67% 10.45% -11.17% 11.66% -
  Horiz. % 103.23% 100.10% 111.38% 109.56% 99.19% 111.66% 100.00%
Net Worth 110,047 112,480 109,439 107,007 107,007 106,400 104,576 0.85%
  YoY % -2.16% 2.78% 2.27% 0.00% 0.57% 1.74% -
  Horiz. % 105.23% 107.56% 104.65% 102.33% 102.33% 101.74% 100.00%
Dividend
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 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 % - % - % - % - % - % 43.48 % 177.86 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -75.55% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 24.45% 100.00%
Equity
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Net Worth 110,047 112,480 109,439 107,007 107,007 106,400 104,576 0.85%
  YoY % -2.16% 2.78% 2.27% 0.00% 0.57% 1.74% -
  Horiz. % 105.23% 107.56% 104.65% 102.33% 102.33% 101.74% 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
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
NP Margin -0.79 % 3.97 % 7.12 % 5.26 % 8.49 % 8.10 % 4.56 % -
  YoY % -119.90% -44.24% 35.36% -38.04% 4.81% 77.63% -
  Horiz. % -17.32% 87.06% 156.14% 115.35% 186.18% 177.63% 100.00%
ROE -0.22 % 1.69 % 3.35 % 2.43 % 3.68 % 3.94 % 1.96 % -
  YoY % -113.02% -49.55% 37.86% -33.97% -6.60% 101.02% -
  Horiz. % -11.22% 86.22% 170.92% 123.98% 187.76% 201.02% 100.00%
Per Share
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 72.00 73.27 84.29 81.29 76.19 85.41 73.65 -0.38%
  YoY % -1.73% -13.07% 3.69% 6.69% -10.79% 15.97% -
  Horiz. % 97.76% 99.48% 114.45% 110.37% 103.45% 115.97% 100.00%
EPS -0.40 3.13 6.03 4.28 6.47 6.90 3.37 -
  YoY % -112.78% -48.09% 40.89% -33.85% -6.23% 104.75% -
  Horiz. % -11.87% 92.88% 178.93% 127.00% 191.99% 204.75% 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 1.8100 1.8500 1.8000 1.7600 1.7600 1.7500 1.7200 0.85%
  YoY % -2.16% 2.78% 2.27% 0.00% 0.57% 1.74% -
  Horiz. % 105.23% 107.56% 104.65% 102.33% 102.33% 101.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 72.00 73.27 84.29 81.29 76.19 85.41 73.65 -0.38%
  YoY % -1.73% -13.07% 3.69% 6.69% -10.79% 15.97% -
  Horiz. % 97.76% 99.48% 114.45% 110.37% 103.45% 115.97% 100.00%
EPS -0.40 3.13 6.03 4.28 6.47 6.90 3.37 -
  YoY % -112.78% -48.09% 40.89% -33.85% -6.23% 104.75% -
  Horiz. % -11.87% 92.88% 178.93% 127.00% 191.99% 204.75% 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 1.8100 1.8500 1.8000 1.7600 1.7600 1.7500 1.7200 0.85%
  YoY % -2.16% 2.78% 2.27% 0.00% 0.57% 1.74% -
  Horiz. % 105.23% 107.56% 104.65% 102.33% 102.33% 101.74% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Date 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 -
Price 0.9750 0.9500 1.0700 1.0800 1.2200 1.3000 1.4000 -
P/RPS 1.35 1.30 1.27 1.33 1.60 1.52 1.90 -5.53%
  YoY % 3.85% 2.36% -4.51% -16.87% 5.26% -20.00% -
  Horiz. % 71.05% 68.42% 66.84% 70.00% 84.21% 80.00% 100.00%
P/EPS -241.96 30.32 17.74 25.21 18.85 18.84 41.50 -
  YoY % -898.02% 70.91% -29.63% 33.74% 0.05% -54.60% -
  Horiz. % -583.04% 73.06% 42.75% 60.75% 45.42% 45.40% 100.00%
EY -0.41 3.30 5.64 3.97 5.30 5.31 2.41 -
  YoY % -112.42% -41.49% 42.07% -25.09% -0.19% 120.33% -
  Horiz. % -17.01% 136.93% 234.02% 164.73% 219.92% 220.33% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.31 4.29 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -46.15% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 53.85% 100.00%
P/NAPS 0.54 0.51 0.59 0.61 0.69 0.74 0.81 -6.53%
  YoY % 5.88% -13.56% -3.28% -11.59% -6.76% -8.64% -
  Horiz. % 66.67% 62.96% 72.84% 75.31% 85.19% 91.36% 100.00%
Price Multiplier on Announcement Date
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Date 25/09/19 26/09/18 21/09/17 30/09/16 30/09/15 26/09/14 27/09/13 -
Price 1.3000 0.8850 1.0500 1.0500 1.2200 1.2500 1.4200 -
P/RPS 1.81 1.21 1.25 1.29 1.60 1.46 1.93 -1.06%
  YoY % 49.59% -3.20% -3.10% -19.38% 9.59% -24.35% -
  Horiz. % 93.78% 62.69% 64.77% 66.84% 82.90% 75.65% 100.00%
P/EPS -322.61 28.25 17.40 24.51 18.85 18.12 42.09 -
  YoY % -1,241.98% 62.36% -29.01% 30.03% 4.03% -56.95% -
  Horiz. % -766.48% 67.12% 41.34% 58.23% 44.78% 43.05% 100.00%
EY -0.31 3.54 5.75 4.08 5.30 5.52 2.38 -
  YoY % -108.76% -38.43% 40.93% -23.02% -3.99% 131.93% -
  Horiz. % -13.03% 148.74% 241.60% 171.43% 222.69% 231.93% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.40 4.23 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -43.26% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 56.74% 100.00%
P/NAPS 0.72 0.48 0.58 0.60 0.69 0.71 0.83 -2.34%
  YoY % 50.00% -17.24% -3.33% -13.04% -2.82% -14.46% -
  Horiz. % 86.75% 57.83% 69.88% 72.29% 83.13% 85.54% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

464  492  569  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 DGSB 0.185-0.045 
 IRIS 0.305+0.04 
 MLAB 0.0250.00 
 KGROUP-OR 0.01+0.005 
 MAHSING 1.14+0.01 
 DSONIC 0.585+0.06 
 AT 0.08-0.005 
 KGROUP 0.065+0.005 
 LUSTER 0.19-0.005 

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