Highlights

[MBG] YoY TTM Result on 2012-10-31 [#3]

Stock [MBG]: MINTYE BHD
Announcement Date 21-Dec-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2013
Quarter 31-Oct-2012  [#3]
Profit Trend QoQ -     -18.11%    YoY -     -4.61%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 48,202 51,102 46,102 53,374 55,873 50,253 50,006 -0.61%
  YoY % -5.67% 10.85% -13.62% -4.47% 11.18% 0.49% -
  Horiz. % 96.39% 102.19% 92.19% 106.74% 111.73% 100.49% 100.00%
PBT 7,461 4,701 3,835 7,551 8,534 6,910 8,332 -1.82%
  YoY % 58.71% 22.58% -49.21% -11.52% 23.50% -17.07% -
  Horiz. % 89.55% 56.42% 46.03% 90.63% 102.42% 82.93% 100.00%
Tax -1,840 -801 -1,375 -1,722 -2,502 -1,897 -2,067 -1.92%
  YoY % -129.71% 41.75% 20.15% 31.18% -31.89% 8.22% -
  Horiz. % 89.02% 38.75% 66.52% 83.31% 121.04% 91.78% 100.00%
NP 5,621 3,900 2,460 5,829 6,032 5,013 6,265 -1.79%
  YoY % 44.13% 58.54% -57.80% -3.37% 20.33% -19.98% -
  Horiz. % 89.72% 62.25% 39.27% 93.04% 96.28% 80.02% 100.00%
NP to SH 5,607 3,896 2,478 5,778 6,057 4,814 6,280 -1.87%
  YoY % 43.92% 57.22% -57.11% -4.61% 25.82% -23.34% -
  Horiz. % 89.28% 62.04% 39.46% 92.01% 96.45% 76.66% 100.00%
Tax Rate 24.66 % 17.04 % 35.85 % 22.80 % 29.32 % 27.45 % 24.81 % -0.10%
  YoY % 44.72% -52.47% 57.24% -22.24% 6.81% 10.64% -
  Horiz. % 99.40% 68.68% 144.50% 91.90% 118.18% 110.64% 100.00%
Total Cost 42,581 47,202 43,642 47,545 49,841 45,240 43,741 -0.45%
  YoY % -9.79% 8.16% -8.21% -4.61% 10.17% 3.43% -
  Horiz. % 97.35% 107.91% 99.77% 108.70% 113.95% 103.43% 100.00%
Net Worth 108,831 106,400 105,184 105,184 104,780 103,809 101,794 1.12%
  YoY % 2.29% 1.16% 0.00% 0.39% 0.94% 1.98% -
  Horiz. % 106.91% 104.52% 103.33% 103.33% 102.93% 101.98% 100.00%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div 0 1,824 3,648 7,600 15,217 12,159 3,648 -
  YoY % 0.00% -50.00% -52.00% -50.06% 25.14% 233.29% -
  Horiz. % 0.00% 49.99% 99.99% 208.31% 417.09% 333.29% 100.00%
Div Payout % - % 46.82 % 147.22 % 131.53 % 251.23 % 252.59 % 58.10 % -
  YoY % 0.00% -68.20% 11.93% -47.65% -0.54% 334.75% -
  Horiz. % 0.00% 80.59% 253.39% 226.39% 432.41% 434.75% 100.00%
Equity
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 108,831 106,400 105,184 105,184 104,780 103,809 101,794 1.12%
  YoY % 2.29% 1.16% 0.00% 0.39% 0.94% 1.98% -
  Horiz. % 106.91% 104.52% 103.33% 103.33% 102.93% 101.98% 100.00%
NOSH 60,800 60,800 60,800 60,800 60,918 60,707 60,955 -0.04%
  YoY % 0.00% 0.00% 0.00% -0.19% 0.35% -0.41% -
  Horiz. % 99.75% 99.75% 99.75% 99.75% 99.94% 99.59% 100.00%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 11.66 % 7.63 % 5.34 % 10.92 % 10.80 % 9.98 % 12.53 % -1.19%
  YoY % 52.82% 42.88% -51.10% 1.11% 8.22% -20.35% -
  Horiz. % 93.06% 60.89% 42.62% 87.15% 86.19% 79.65% 100.00%
ROE 5.15 % 3.66 % 2.36 % 5.49 % 5.78 % 4.64 % 6.17 % -2.97%
  YoY % 40.71% 55.08% -57.01% -5.02% 24.57% -24.80% -
  Horiz. % 83.47% 59.32% 38.25% 88.98% 93.68% 75.20% 100.00%
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 79.28 84.05 75.83 87.79 91.72 82.78 82.04 -0.57%
  YoY % -5.68% 10.84% -13.62% -4.28% 10.80% 0.90% -
  Horiz. % 96.64% 102.45% 92.43% 107.01% 111.80% 100.90% 100.00%
EPS 9.22 6.41 4.08 9.50 9.94 7.93 10.30 -1.83%
  YoY % 43.84% 57.11% -57.05% -4.43% 25.35% -23.01% -
  Horiz. % 89.51% 62.23% 39.61% 92.23% 96.50% 76.99% 100.00%
DPS 0.00 3.00 6.00 12.50 25.00 20.00 6.00 -
  YoY % 0.00% -50.00% -52.00% -50.00% 25.00% 233.33% -
  Horiz. % 0.00% 50.00% 100.00% 208.33% 416.67% 333.33% 100.00%
NAPS 1.7900 1.7500 1.7300 1.7300 1.7200 1.7100 1.6700 1.16%
  YoY % 2.29% 1.16% 0.00% 0.58% 0.58% 2.40% -
  Horiz. % 107.19% 104.79% 103.59% 103.59% 102.99% 102.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 79.28 84.05 75.83 87.79 91.90 82.65 82.25 -0.61%
  YoY % -5.68% 10.84% -13.62% -4.47% 11.19% 0.49% -
  Horiz. % 96.39% 102.19% 92.19% 106.74% 111.73% 100.49% 100.00%
EPS 9.22 6.41 4.08 9.50 9.96 7.92 10.33 -1.88%
  YoY % 43.84% 57.11% -57.05% -4.62% 25.76% -23.33% -
  Horiz. % 89.25% 62.05% 39.50% 91.97% 96.42% 76.67% 100.00%
DPS 0.00 3.00 6.00 12.50 25.03 20.00 6.00 -
  YoY % 0.00% -50.00% -52.00% -50.06% 25.15% 233.33% -
  Horiz. % 0.00% 50.00% 100.00% 208.33% 417.17% 333.33% 100.00%
NAPS 1.7900 1.7500 1.7300 1.7300 1.7234 1.7074 1.6743 1.12%
  YoY % 2.29% 1.16% 0.00% 0.38% 0.94% 1.98% -
  Horiz. % 106.91% 104.52% 103.33% 103.33% 102.93% 101.98% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 1.2200 1.2500 1.3300 1.4500 1.1600 1.1400 1.0800 -
P/RPS 1.54 1.49 1.75 1.65 1.26 1.38 1.32 2.60%
  YoY % 3.36% -14.86% 6.06% 30.95% -8.70% 4.55% -
  Horiz. % 116.67% 112.88% 132.58% 125.00% 95.45% 104.55% 100.00%
P/EPS 13.23 19.51 32.63 15.26 11.67 14.38 10.48 3.96%
  YoY % -32.19% -40.21% 113.83% 30.76% -18.85% 37.21% -
  Horiz. % 126.24% 186.16% 311.35% 145.61% 111.35% 137.21% 100.00%
EY 7.56 5.13 3.06 6.55 8.57 6.96 9.54 -3.80%
  YoY % 47.37% 67.65% -53.28% -23.57% 23.13% -27.04% -
  Horiz. % 79.25% 53.77% 32.08% 68.66% 89.83% 72.96% 100.00%
DY 0.00 2.40 4.51 8.62 21.55 17.54 5.56 -
  YoY % 0.00% -46.78% -47.68% -60.00% 22.86% 215.47% -
  Horiz. % 0.00% 43.17% 81.12% 155.04% 387.59% 315.47% 100.00%
P/NAPS 0.68 0.71 0.77 0.84 0.67 0.67 0.65 0.75%
  YoY % -4.23% -7.79% -8.33% 25.37% 0.00% 3.08% -
  Horiz. % 104.62% 109.23% 118.46% 129.23% 103.08% 103.08% 100.00%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 18/12/15 24/12/14 20/12/13 21/12/12 28/12/11 20/12/10 15/12/09 -
Price 1.2500 1.1500 1.3800 1.4000 1.1800 1.1700 1.0400 -
P/RPS 1.58 1.37 1.82 1.59 1.29 1.41 1.27 3.71%
  YoY % 15.33% -24.73% 14.47% 23.26% -8.51% 11.02% -
  Horiz. % 124.41% 107.87% 143.31% 125.20% 101.57% 111.02% 100.00%
P/EPS 13.55 17.95 33.86 14.73 11.87 14.75 10.09 5.03%
  YoY % -24.51% -46.99% 129.87% 24.09% -19.53% 46.18% -
  Horiz. % 134.29% 177.90% 335.58% 145.99% 117.64% 146.18% 100.00%
EY 7.38 5.57 2.95 6.79 8.43 6.78 9.91 -4.79%
  YoY % 32.50% 88.81% -56.55% -19.45% 24.34% -31.58% -
  Horiz. % 74.47% 56.21% 29.77% 68.52% 85.07% 68.42% 100.00%
DY 0.00 2.61 4.35 8.93 21.19 17.09 5.77 -
  YoY % 0.00% -40.00% -51.29% -57.86% 23.99% 196.19% -
  Horiz. % 0.00% 45.23% 75.39% 154.77% 367.24% 296.19% 100.00%
P/NAPS 0.70 0.66 0.80 0.81 0.69 0.68 0.62 2.04%
  YoY % 6.06% -17.50% -1.23% 17.39% 1.47% 9.68% -
  Horiz. % 112.90% 106.45% 129.03% 130.65% 111.29% 109.68% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+0.015 

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!

TOP ARTICLES

1. DON'T FORGET TO WATCH THIS EXPLOSYF COUNTER CLOSELY !!! Bursa Master
2. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
6. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
7. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
8. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS