Highlights

[MBG] YoY TTM Result on 2014-10-31 [#3]

Stock [MBG]: MINTYE BHD
Announcement Date 24-Dec-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2015
Quarter 31-Oct-2014  [#3]
Profit Trend QoQ -     -7.13%    YoY -     57.22%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Revenue 51,698 47,865 48,202 51,102 46,102 53,374 55,873 -1.28%
  YoY % 8.01% -0.70% -5.67% 10.85% -13.62% -4.47% -
  Horiz. % 92.53% 85.67% 86.27% 91.46% 82.51% 95.53% 100.00%
PBT 4,777 1,447 7,461 4,701 3,835 7,551 8,534 -9.21%
  YoY % 230.13% -80.61% 58.71% 22.58% -49.21% -11.52% -
  Horiz. % 55.98% 16.96% 87.43% 55.09% 44.94% 88.48% 100.00%
Tax -1,087 -702 -1,840 -801 -1,375 -1,722 -2,502 -12.96%
  YoY % -54.84% 61.85% -129.71% 41.75% 20.15% 31.18% -
  Horiz. % 43.45% 28.06% 73.54% 32.01% 54.96% 68.82% 100.00%
NP 3,690 745 5,621 3,900 2,460 5,829 6,032 -7.86%
  YoY % 395.30% -86.75% 44.13% 58.54% -57.80% -3.37% -
  Horiz. % 61.17% 12.35% 93.19% 64.66% 40.78% 96.63% 100.00%
NP to SH 3,731 770 5,607 3,896 2,478 5,778 6,057 -7.75%
  YoY % 384.55% -86.27% 43.92% 57.22% -57.11% -4.61% -
  Horiz. % 61.60% 12.71% 92.57% 64.32% 40.91% 95.39% 100.00%
Tax Rate 22.75 % 48.51 % 24.66 % 17.04 % 35.85 % 22.80 % 29.32 % -4.14%
  YoY % -53.10% 96.72% 44.72% -52.47% 57.24% -22.24% -
  Horiz. % 77.59% 165.45% 84.11% 58.12% 122.27% 77.76% 100.00%
Total Cost 48,008 47,120 42,581 47,202 43,642 47,545 49,841 -0.62%
  YoY % 1.88% 10.66% -9.79% 8.16% -8.21% -4.61% -
  Horiz. % 96.32% 94.54% 85.43% 94.71% 87.56% 95.39% 100.00%
Net Worth 110,047 107,615 108,831 106,400 105,184 105,184 104,780 0.82%
  YoY % 2.26% -1.12% 2.29% 1.16% 0.00% 0.39% -
  Horiz. % 105.03% 102.71% 103.87% 101.55% 100.39% 100.39% 100.00%
Dividend
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Div 0 0 0 1,824 3,648 7,600 15,217 -
  YoY % 0.00% 0.00% 0.00% -50.00% -52.00% -50.06% -
  Horiz. % 0.00% 0.00% 0.00% 11.99% 23.97% 49.94% 100.00%
Div Payout % - % - % - % 46.82 % 147.22 % 131.53 % 251.23 % -
  YoY % 0.00% 0.00% 0.00% -68.20% 11.93% -47.65% -
  Horiz. % 0.00% 0.00% 0.00% 18.64% 58.60% 52.35% 100.00%
Equity
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Net Worth 110,047 107,615 108,831 106,400 105,184 105,184 104,780 0.82%
  YoY % 2.26% -1.12% 2.29% 1.16% 0.00% 0.39% -
  Horiz. % 105.03% 102.71% 103.87% 101.55% 100.39% 100.39% 100.00%
NOSH 60,800 60,800 60,800 60,800 60,800 60,800 60,918 -0.03%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -0.19% -
  Horiz. % 99.81% 99.81% 99.81% 99.81% 99.81% 99.81% 100.00%
Ratio Analysis
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
NP Margin 7.14 % 1.56 % 11.66 % 7.63 % 5.34 % 10.92 % 10.80 % -6.66%
  YoY % 357.69% -86.62% 52.82% 42.88% -51.10% 1.11% -
  Horiz. % 66.11% 14.44% 107.96% 70.65% 49.44% 101.11% 100.00%
ROE 3.39 % 0.72 % 5.15 % 3.66 % 2.36 % 5.49 % 5.78 % -8.50%
  YoY % 370.83% -86.02% 40.71% 55.08% -57.01% -5.02% -
  Horiz. % 58.65% 12.46% 89.10% 63.32% 40.83% 94.98% 100.00%
Per Share
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 85.03 78.73 79.28 84.05 75.83 87.79 91.72 -1.25%
  YoY % 8.00% -0.69% -5.68% 10.84% -13.62% -4.28% -
  Horiz. % 92.71% 85.84% 86.44% 91.64% 82.68% 95.72% 100.00%
EPS 6.14 1.27 9.22 6.41 4.08 9.50 9.94 -7.71%
  YoY % 383.46% -86.23% 43.84% 57.11% -57.05% -4.43% -
  Horiz. % 61.77% 12.78% 92.76% 64.49% 41.05% 95.57% 100.00%
DPS 0.00 0.00 0.00 3.00 6.00 12.50 25.00 -
  YoY % 0.00% 0.00% 0.00% -50.00% -52.00% -50.00% -
  Horiz. % 0.00% 0.00% 0.00% 12.00% 24.00% 50.00% 100.00%
NAPS 1.8100 1.7700 1.7900 1.7500 1.7300 1.7300 1.7200 0.85%
  YoY % 2.26% -1.12% 2.29% 1.16% 0.00% 0.58% -
  Horiz. % 105.23% 102.91% 104.07% 101.74% 100.58% 100.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 85.03 78.73 79.28 84.05 75.83 87.79 91.90 -1.29%
  YoY % 8.00% -0.69% -5.68% 10.84% -13.62% -4.47% -
  Horiz. % 92.52% 85.67% 86.27% 91.46% 82.51% 95.53% 100.00%
EPS 6.14 1.27 9.22 6.41 4.08 9.50 9.96 -7.74%
  YoY % 383.46% -86.23% 43.84% 57.11% -57.05% -4.62% -
  Horiz. % 61.65% 12.75% 92.57% 64.36% 40.96% 95.38% 100.00%
DPS 0.00 0.00 0.00 3.00 6.00 12.50 25.03 -
  YoY % 0.00% 0.00% 0.00% -50.00% -52.00% -50.06% -
  Horiz. % 0.00% 0.00% 0.00% 11.99% 23.97% 49.94% 100.00%
NAPS 1.8100 1.7700 1.7900 1.7500 1.7300 1.7300 1.7234 0.82%
  YoY % 2.26% -1.12% 2.29% 1.16% 0.00% 0.38% -
  Horiz. % 105.02% 102.70% 103.86% 101.54% 100.38% 100.38% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 -
Price 1.0500 1.0400 1.2200 1.2500 1.3300 1.4500 1.1600 -
P/RPS 1.23 1.32 1.54 1.49 1.75 1.65 1.26 -0.40%
  YoY % -6.82% -14.29% 3.36% -14.86% 6.06% 30.95% -
  Horiz. % 97.62% 104.76% 122.22% 118.25% 138.89% 130.95% 100.00%
P/EPS 17.11 82.12 13.23 19.51 32.63 15.26 11.67 6.58%
  YoY % -79.16% 520.71% -32.19% -40.21% 113.83% 30.76% -
  Horiz. % 146.62% 703.68% 113.37% 167.18% 279.61% 130.76% 100.00%
EY 5.84 1.22 7.56 5.13 3.06 6.55 8.57 -6.19%
  YoY % 378.69% -83.86% 47.37% 67.65% -53.28% -23.57% -
  Horiz. % 68.14% 14.24% 88.21% 59.86% 35.71% 76.43% 100.00%
DY 0.00 0.00 0.00 2.40 4.51 8.62 21.55 -
  YoY % 0.00% 0.00% 0.00% -46.78% -47.68% -60.00% -
  Horiz. % 0.00% 0.00% 0.00% 11.14% 20.93% 40.00% 100.00%
P/NAPS 0.58 0.59 0.68 0.71 0.77 0.84 0.67 -2.37%
  YoY % -1.69% -13.24% -4.23% -7.79% -8.33% 25.37% -
  Horiz. % 86.57% 88.06% 101.49% 105.97% 114.93% 125.37% 100.00%
Price Multiplier on Announcement Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 20/12/17 27/12/16 18/12/15 24/12/14 20/12/13 21/12/12 28/12/11 -
Price 1.0400 1.0100 1.2500 1.1500 1.3800 1.4000 1.1800 -
P/RPS 1.22 1.28 1.58 1.37 1.82 1.59 1.29 -0.92%
  YoY % -4.69% -18.99% 15.33% -24.73% 14.47% 23.26% -
  Horiz. % 94.57% 99.22% 122.48% 106.20% 141.09% 123.26% 100.00%
P/EPS 16.95 79.75 13.55 17.95 33.86 14.73 11.87 6.11%
  YoY % -78.75% 488.56% -24.51% -46.99% 129.87% 24.09% -
  Horiz. % 142.80% 671.86% 114.15% 151.22% 285.26% 124.09% 100.00%
EY 5.90 1.25 7.38 5.57 2.95 6.79 8.43 -5.77%
  YoY % 372.00% -83.06% 32.50% 88.81% -56.55% -19.45% -
  Horiz. % 69.99% 14.83% 87.54% 66.07% 34.99% 80.55% 100.00%
DY 0.00 0.00 0.00 2.61 4.35 8.93 21.19 -
  YoY % 0.00% 0.00% 0.00% -40.00% -51.29% -57.86% -
  Horiz. % 0.00% 0.00% 0.00% 12.32% 20.53% 42.14% 100.00%
P/NAPS 0.57 0.57 0.70 0.66 0.80 0.81 0.69 -3.13%
  YoY % 0.00% -18.57% 6.06% -17.50% -1.23% 17.39% -
  Horiz. % 82.61% 82.61% 101.45% 95.65% 115.94% 117.39% 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
 
 

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