Highlights

[MBG] YoY TTM Result on 2015-10-31 [#3]

Stock [MBG]: MINTYE BHD
Announcement Date 18-Dec-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2016
Quarter 31-Oct-2015  [#3]
Profit Trend QoQ -     42.49%    YoY -     43.92%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 44,838 51,698 47,865 48,202 51,102 46,102 53,374 -2.86%
  YoY % -13.27% 8.01% -0.70% -5.67% 10.85% -13.62% -
  Horiz. % 84.01% 96.86% 89.68% 90.31% 95.74% 86.38% 100.00%
PBT -196 4,777 1,447 7,461 4,701 3,835 7,551 -
  YoY % -104.10% 230.13% -80.61% 58.71% 22.58% -49.21% -
  Horiz. % -2.60% 63.26% 19.16% 98.81% 62.26% 50.79% 100.00%
Tax 792 -1,087 -702 -1,840 -801 -1,375 -1,722 -
  YoY % 172.86% -54.84% 61.85% -129.71% 41.75% 20.15% -
  Horiz. % -45.99% 63.12% 40.77% 106.85% 46.52% 79.85% 100.00%
NP 596 3,690 745 5,621 3,900 2,460 5,829 -31.61%
  YoY % -83.85% 395.30% -86.75% 44.13% 58.54% -57.80% -
  Horiz. % 10.22% 63.30% 12.78% 96.43% 66.91% 42.20% 100.00%
NP to SH 737 3,731 770 5,607 3,896 2,478 5,778 -29.04%
  YoY % -80.25% 384.55% -86.27% 43.92% 57.22% -57.11% -
  Horiz. % 12.76% 64.57% 13.33% 97.04% 67.43% 42.89% 100.00%
Tax Rate - % 22.75 % 48.51 % 24.66 % 17.04 % 35.85 % 22.80 % -
  YoY % 0.00% -53.10% 96.72% 44.72% -52.47% 57.24% -
  Horiz. % 0.00% 99.78% 212.76% 108.16% 74.74% 157.24% 100.00%
Total Cost 44,242 48,008 47,120 42,581 47,202 43,642 47,545 -1.19%
  YoY % -7.84% 1.88% 10.66% -9.79% 8.16% -8.21% -
  Horiz. % 93.05% 100.97% 99.11% 89.56% 99.28% 91.79% 100.00%
Net Worth 111,264 110,047 107,615 108,831 106,400 105,184 105,184 0.94%
  YoY % 1.10% 2.26% -1.12% 2.29% 1.16% 0.00% -
  Horiz. % 105.78% 104.62% 102.31% 103.47% 101.16% 100.00% 100.00%
Dividend
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Div 0 0 0 0 1,824 3,648 7,600 -
  YoY % 0.00% 0.00% 0.00% 0.00% -50.00% -52.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 24.00% 48.00% 100.00%
Div Payout % - % - % - % - % 46.82 % 147.22 % 131.53 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -68.20% 11.93% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 35.60% 111.93% 100.00%
Equity
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 111,264 110,047 107,615 108,831 106,400 105,184 105,184 0.94%
  YoY % 1.10% 2.26% -1.12% 2.29% 1.16% 0.00% -
  Horiz. % 105.78% 104.62% 102.31% 103.47% 101.16% 100.00% 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
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
NP Margin 1.33 % 7.14 % 1.56 % 11.66 % 7.63 % 5.34 % 10.92 % -29.58%
  YoY % -81.37% 357.69% -86.62% 52.82% 42.88% -51.10% -
  Horiz. % 12.18% 65.38% 14.29% 106.78% 69.87% 48.90% 100.00%
ROE 0.66 % 3.39 % 0.72 % 5.15 % 3.66 % 2.36 % 5.49 % -29.74%
  YoY % -80.53% 370.83% -86.02% 40.71% 55.08% -57.01% -
  Horiz. % 12.02% 61.75% 13.11% 93.81% 66.67% 42.99% 100.00%
Per Share
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 73.75 85.03 78.73 79.28 84.05 75.83 87.79 -2.86%
  YoY % -13.27% 8.00% -0.69% -5.68% 10.84% -13.62% -
  Horiz. % 84.01% 96.86% 89.68% 90.31% 95.74% 86.38% 100.00%
EPS 1.21 6.14 1.27 9.22 6.41 4.08 9.50 -29.06%
  YoY % -80.29% 383.46% -86.23% 43.84% 57.11% -57.05% -
  Horiz. % 12.74% 64.63% 13.37% 97.05% 67.47% 42.95% 100.00%
DPS 0.00 0.00 0.00 0.00 3.00 6.00 12.50 -
  YoY % 0.00% 0.00% 0.00% 0.00% -50.00% -52.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 24.00% 48.00% 100.00%
NAPS 1.8300 1.8100 1.7700 1.7900 1.7500 1.7300 1.7300 0.94%
  YoY % 1.10% 2.26% -1.12% 2.29% 1.16% 0.00% -
  Horiz. % 105.78% 104.62% 102.31% 103.47% 101.16% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 73.75 85.03 78.73 79.28 84.05 75.83 87.79 -2.86%
  YoY % -13.27% 8.00% -0.69% -5.68% 10.84% -13.62% -
  Horiz. % 84.01% 96.86% 89.68% 90.31% 95.74% 86.38% 100.00%
EPS 1.21 6.14 1.27 9.22 6.41 4.08 9.50 -29.06%
  YoY % -80.29% 383.46% -86.23% 43.84% 57.11% -57.05% -
  Horiz. % 12.74% 64.63% 13.37% 97.05% 67.47% 42.95% 100.00%
DPS 0.00 0.00 0.00 0.00 3.00 6.00 12.50 -
  YoY % 0.00% 0.00% 0.00% 0.00% -50.00% -52.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 24.00% 48.00% 100.00%
NAPS 1.8300 1.8100 1.7700 1.7900 1.7500 1.7300 1.7300 0.94%
  YoY % 1.10% 2.26% -1.12% 2.29% 1.16% 0.00% -
  Horiz. % 105.78% 104.62% 102.31% 103.47% 101.16% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 -
Price 0.8500 1.0500 1.0400 1.2200 1.2500 1.3300 1.4500 -
P/RPS 1.15 1.23 1.32 1.54 1.49 1.75 1.65 -5.84%
  YoY % -6.50% -6.82% -14.29% 3.36% -14.86% 6.06% -
  Horiz. % 69.70% 74.55% 80.00% 93.33% 90.30% 106.06% 100.00%
P/EPS 70.12 17.11 82.12 13.23 19.51 32.63 15.26 28.92%
  YoY % 309.82% -79.16% 520.71% -32.19% -40.21% 113.83% -
  Horiz. % 459.50% 112.12% 538.14% 86.70% 127.85% 213.83% 100.00%
EY 1.43 5.84 1.22 7.56 5.13 3.06 6.55 -22.39%
  YoY % -75.51% 378.69% -83.86% 47.37% 67.65% -53.28% -
  Horiz. % 21.83% 89.16% 18.63% 115.42% 78.32% 46.72% 100.00%
DY 0.00 0.00 0.00 0.00 2.40 4.51 8.62 -
  YoY % 0.00% 0.00% 0.00% 0.00% -46.78% -47.68% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 27.84% 52.32% 100.00%
P/NAPS 0.46 0.58 0.59 0.68 0.71 0.77 0.84 -9.54%
  YoY % -20.69% -1.69% -13.24% -4.23% -7.79% -8.33% -
  Horiz. % 54.76% 69.05% 70.24% 80.95% 84.52% 91.67% 100.00%
Price Multiplier on Announcement Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 18/12/18 20/12/17 27/12/16 18/12/15 24/12/14 20/12/13 21/12/12 -
Price 0.8000 1.0400 1.0100 1.2500 1.1500 1.3800 1.4000 -
P/RPS 1.08 1.22 1.28 1.58 1.37 1.82 1.59 -6.24%
  YoY % -11.48% -4.69% -18.99% 15.33% -24.73% 14.47% -
  Horiz. % 67.92% 76.73% 80.50% 99.37% 86.16% 114.47% 100.00%
P/EPS 66.00 16.95 79.75 13.55 17.95 33.86 14.73 28.38%
  YoY % 289.38% -78.75% 488.56% -24.51% -46.99% 129.87% -
  Horiz. % 448.07% 115.07% 541.41% 91.99% 121.86% 229.87% 100.00%
EY 1.52 5.90 1.25 7.38 5.57 2.95 6.79 -22.07%
  YoY % -74.24% 372.00% -83.06% 32.50% 88.81% -56.55% -
  Horiz. % 22.39% 86.89% 18.41% 108.69% 82.03% 43.45% 100.00%
DY 0.00 0.00 0.00 0.00 2.61 4.35 8.93 -
  YoY % 0.00% 0.00% 0.00% 0.00% -40.00% -51.29% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 29.23% 48.71% 100.00%
P/NAPS 0.44 0.57 0.57 0.70 0.66 0.80 0.81 -9.67%
  YoY % -22.81% 0.00% -18.57% 6.06% -17.50% -1.23% -
  Horiz. % 54.32% 70.37% 70.37% 86.42% 81.48% 98.77% 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.
 


 

374  350  545  586 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.40+0.015 
 EKOVEST 0.86+0.06 
 GPACKET-WB 0.12+0.015 
 ARMADA 0.250.00 
 KNM-WB 0.29+0.055 
 VELESTO-WA 0.15+0.05 
 IWCITY 1.06+0.075 
 NETX 0.0150.00 
 VELESTO 0.33+0.03 
 SAPNRG 0.31+0.01 
Partners & Brokers