Highlights

[MBG] YoY TTM Result on 2013-10-31 [#3]

Stock [MBG]: MINTYE BHD
Announcement Date 20-Dec-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2014
Quarter 31-Oct-2013  [#3]
Profit Trend QoQ -     20.82%    YoY -     -57.11%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 47,865 48,202 51,102 46,102 53,374 55,873 50,253 -0.81%
  YoY % -0.70% -5.67% 10.85% -13.62% -4.47% 11.18% -
  Horiz. % 95.25% 95.92% 101.69% 91.74% 106.21% 111.18% 100.00%
PBT 1,447 7,461 4,701 3,835 7,551 8,534 6,910 -22.92%
  YoY % -80.61% 58.71% 22.58% -49.21% -11.52% 23.50% -
  Horiz. % 20.94% 107.97% 68.03% 55.50% 109.28% 123.50% 100.00%
Tax -702 -1,840 -801 -1,375 -1,722 -2,502 -1,897 -15.26%
  YoY % 61.85% -129.71% 41.75% 20.15% 31.18% -31.89% -
  Horiz. % 37.01% 97.00% 42.22% 72.48% 90.77% 131.89% 100.00%
NP 745 5,621 3,900 2,460 5,829 6,032 5,013 -27.20%
  YoY % -86.75% 44.13% 58.54% -57.80% -3.37% 20.33% -
  Horiz. % 14.86% 112.13% 77.80% 49.07% 116.28% 120.33% 100.00%
NP to SH 770 5,607 3,896 2,478 5,778 6,057 4,814 -26.30%
  YoY % -86.27% 43.92% 57.22% -57.11% -4.61% 25.82% -
  Horiz. % 16.00% 116.47% 80.93% 51.47% 120.02% 125.82% 100.00%
Tax Rate 48.51 % 24.66 % 17.04 % 35.85 % 22.80 % 29.32 % 27.45 % 9.95%
  YoY % 96.72% 44.72% -52.47% 57.24% -22.24% 6.81% -
  Horiz. % 176.72% 89.84% 62.08% 130.60% 83.06% 106.81% 100.00%
Total Cost 47,120 42,581 47,202 43,642 47,545 49,841 45,240 0.68%
  YoY % 10.66% -9.79% 8.16% -8.21% -4.61% 10.17% -
  Horiz. % 104.16% 94.12% 104.34% 96.47% 105.10% 110.17% 100.00%
Net Worth 107,615 108,831 106,400 105,184 105,184 104,780 103,809 0.60%
  YoY % -1.12% 2.29% 1.16% 0.00% 0.39% 0.94% -
  Horiz. % 103.67% 104.84% 102.50% 101.32% 101.32% 100.94% 100.00%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div 0 0 1,824 3,648 7,600 15,217 12,159 -
  YoY % 0.00% 0.00% -50.00% -52.00% -50.06% 25.14% -
  Horiz. % 0.00% 0.00% 15.00% 30.00% 62.50% 125.14% 100.00%
Div Payout % - % - % 46.82 % 147.22 % 131.53 % 251.23 % 252.59 % -
  YoY % 0.00% 0.00% -68.20% 11.93% -47.65% -0.54% -
  Horiz. % 0.00% 0.00% 18.54% 58.28% 52.07% 99.46% 100.00%
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 107,615 108,831 106,400 105,184 105,184 104,780 103,809 0.60%
  YoY % -1.12% 2.29% 1.16% 0.00% 0.39% 0.94% -
  Horiz. % 103.67% 104.84% 102.50% 101.32% 101.32% 100.94% 100.00%
NOSH 60,800 60,800 60,800 60,800 60,800 60,918 60,707 0.03%
  YoY % 0.00% 0.00% 0.00% 0.00% -0.19% 0.35% -
  Horiz. % 100.15% 100.15% 100.15% 100.15% 100.15% 100.35% 100.00%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 1.56 % 11.66 % 7.63 % 5.34 % 10.92 % 10.80 % 9.98 % -26.58%
  YoY % -86.62% 52.82% 42.88% -51.10% 1.11% 8.22% -
  Horiz. % 15.63% 116.83% 76.45% 53.51% 109.42% 108.22% 100.00%
ROE 0.72 % 5.15 % 3.66 % 2.36 % 5.49 % 5.78 % 4.64 % -26.67%
  YoY % -86.02% 40.71% 55.08% -57.01% -5.02% 24.57% -
  Horiz. % 15.52% 110.99% 78.88% 50.86% 118.32% 124.57% 100.00%
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 78.73 79.28 84.05 75.83 87.79 91.72 82.78 -0.83%
  YoY % -0.69% -5.68% 10.84% -13.62% -4.28% 10.80% -
  Horiz. % 95.11% 95.77% 101.53% 91.60% 106.05% 110.80% 100.00%
EPS 1.27 9.22 6.41 4.08 9.50 9.94 7.93 -26.29%
  YoY % -86.23% 43.84% 57.11% -57.05% -4.43% 25.35% -
  Horiz. % 16.02% 116.27% 80.83% 51.45% 119.80% 125.35% 100.00%
DPS 0.00 0.00 3.00 6.00 12.50 25.00 20.00 -
  YoY % 0.00% 0.00% -50.00% -52.00% -50.00% 25.00% -
  Horiz. % 0.00% 0.00% 15.00% 30.00% 62.50% 125.00% 100.00%
NAPS 1.7700 1.7900 1.7500 1.7300 1.7300 1.7200 1.7100 0.58%
  YoY % -1.12% 2.29% 1.16% 0.00% 0.58% 0.58% -
  Horiz. % 103.51% 104.68% 102.34% 101.17% 101.17% 100.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 78.73 79.28 84.05 75.83 87.79 91.90 82.65 -0.81%
  YoY % -0.69% -5.68% 10.84% -13.62% -4.47% 11.19% -
  Horiz. % 95.26% 95.92% 101.69% 91.75% 106.22% 111.19% 100.00%
EPS 1.27 9.22 6.41 4.08 9.50 9.96 7.92 -26.27%
  YoY % -86.23% 43.84% 57.11% -57.05% -4.62% 25.76% -
  Horiz. % 16.04% 116.41% 80.93% 51.52% 119.95% 125.76% 100.00%
DPS 0.00 0.00 3.00 6.00 12.50 25.03 20.00 -
  YoY % 0.00% 0.00% -50.00% -52.00% -50.06% 25.15% -
  Horiz. % 0.00% 0.00% 15.00% 30.00% 62.50% 125.15% 100.00%
NAPS 1.7700 1.7900 1.7500 1.7300 1.7300 1.7234 1.7074 0.60%
  YoY % -1.12% 2.29% 1.16% 0.00% 0.38% 0.94% -
  Horiz. % 103.67% 104.84% 102.50% 101.32% 101.32% 100.94% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 1.0400 1.2200 1.2500 1.3300 1.4500 1.1600 1.1400 -
P/RPS 1.32 1.54 1.49 1.75 1.65 1.26 1.38 -0.74%
  YoY % -14.29% 3.36% -14.86% 6.06% 30.95% -8.70% -
  Horiz. % 95.65% 111.59% 107.97% 126.81% 119.57% 91.30% 100.00%
P/EPS 82.12 13.23 19.51 32.63 15.26 11.67 14.38 33.66%
  YoY % 520.71% -32.19% -40.21% 113.83% 30.76% -18.85% -
  Horiz. % 571.07% 92.00% 135.67% 226.91% 106.12% 81.15% 100.00%
EY 1.22 7.56 5.13 3.06 6.55 8.57 6.96 -25.17%
  YoY % -83.86% 47.37% 67.65% -53.28% -23.57% 23.13% -
  Horiz. % 17.53% 108.62% 73.71% 43.97% 94.11% 123.13% 100.00%
DY 0.00 0.00 2.40 4.51 8.62 21.55 17.54 -
  YoY % 0.00% 0.00% -46.78% -47.68% -60.00% 22.86% -
  Horiz. % 0.00% 0.00% 13.68% 25.71% 49.14% 122.86% 100.00%
P/NAPS 0.59 0.68 0.71 0.77 0.84 0.67 0.67 -2.10%
  YoY % -13.24% -4.23% -7.79% -8.33% 25.37% 0.00% -
  Horiz. % 88.06% 101.49% 105.97% 114.93% 125.37% 100.00% 100.00%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 27/12/16 18/12/15 24/12/14 20/12/13 21/12/12 28/12/11 20/12/10 -
Price 1.0100 1.2500 1.1500 1.3800 1.4000 1.1800 1.1700 -
P/RPS 1.28 1.58 1.37 1.82 1.59 1.29 1.41 -1.60%
  YoY % -18.99% 15.33% -24.73% 14.47% 23.26% -8.51% -
  Horiz. % 90.78% 112.06% 97.16% 129.08% 112.77% 91.49% 100.00%
P/EPS 79.75 13.55 17.95 33.86 14.73 11.87 14.75 32.45%
  YoY % 488.56% -24.51% -46.99% 129.87% 24.09% -19.53% -
  Horiz. % 540.68% 91.86% 121.69% 229.56% 99.86% 80.47% 100.00%
EY 1.25 7.38 5.57 2.95 6.79 8.43 6.78 -24.54%
  YoY % -83.06% 32.50% 88.81% -56.55% -19.45% 24.34% -
  Horiz. % 18.44% 108.85% 82.15% 43.51% 100.15% 124.34% 100.00%
DY 0.00 0.00 2.61 4.35 8.93 21.19 17.09 -
  YoY % 0.00% 0.00% -40.00% -51.29% -57.86% 23.99% -
  Horiz. % 0.00% 0.00% 15.27% 25.45% 52.25% 123.99% 100.00%
P/NAPS 0.57 0.70 0.66 0.80 0.81 0.69 0.68 -2.90%
  YoY % -18.57% 6.06% -17.50% -1.23% 17.39% 1.47% -
  Horiz. % 83.82% 102.94% 97.06% 117.65% 119.12% 101.47% 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
 
 

614  229  596  731 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.37+0.025 
 AT 0.09+0.01 
 KANGER 0.17-0.005 
 VC 0.055+0.005 
 MAHSING 1.00+0.02 
 VIVOCOM 0.0450.00 
 LUSTER 0.170.00 
 MRDIY 1.74-0.01 
 MLAB 0.020.00 
 SUPERMX 9.78+0.57 

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. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
2. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
3. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
4. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
5. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
7. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS