[MBG] YoY Cumulative Quarter Result on 31-Jul-2015 [#2]

Stock
[MBG] MINTYE BERHAD
Announcement Date
30-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
31-Jul-2015 [#2]
Profit Trend
QoQ- 238.99%
YoY- -1.16%
Quarter Report
Latest QR
Upcoming QR
MBG's Result
MBG's Financial Summary
View:
Show?
Cumulative Result
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Revenue 21,669 25,997 22,900 23,990 27,972 23,436 29,468 -4.99%
PBT 532 1,693 289 2,517 2,491 2,530 5,249 -31.70%
Tax 1,171 -413 -208 -635 -590 -668 -1,243 -
NP 1,703 1,280 81 1,882 1,901 1,862 4,006 -13.28%
-
NP to SH 1,773 1,296 83 1,878 1,900 1,863 3,986 -12.62%
-
Tax Rate -220.11% 24.39% 71.97% 25.23% 23.69% 26.40% 23.68% -
Total Cost 19,966 24,717 22,819 22,108 26,071 21,574 25,462 -3.96%
-
Net Worth 112,480 109,439 107,007 107,007 106,400 104,576 105,184 1.12%
Dividend
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Div - - - - 1,824 3,648 7,600 -
Div Payout % - - - - 96.00% 195.81% 190.67% -
Equity
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Net Worth 112,480 109,439 107,007 107,007 106,400 104,576 105,184 1.12%
NOSH 60,800 60,800 60,800 60,800 60,800 60,800 60,800 0.00%
Ratio Analysis
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
NP Margin 7.86% 4.92% 0.35% 7.84% 6.80% 7.95% 13.59% -
ROE 1.58% 1.18% 0.08% 1.76% 1.79% 1.78% 3.79% -
Per Share
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 35.64 42.76 37.66 39.46 46.01 38.55 48.47 -4.99%
EPS 2.92 2.13 0.14 3.09 3.13 3.06 6.56 -12.61%
DPS 0.00 0.00 0.00 0.00 3.00 6.00 12.50 -
NAPS 1.85 1.80 1.76 1.76 1.75 1.72 1.73 1.12%
Adjusted Per Share Value based on latest NOSH - 60,800
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 35.64 42.76 37.66 39.46 46.01 38.55 48.47 -4.99%
EPS 2.92 2.13 0.14 3.09 3.13 3.06 6.56 -12.61%
DPS 0.00 0.00 0.00 0.00 3.00 6.00 12.50 -
NAPS 1.85 1.80 1.76 1.76 1.75 1.72 1.73 1.12%
Price Multiplier on Financial Quarter End Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 -
Price 0.95 1.07 1.08 1.22 1.30 1.40 1.44 -
P/RPS 2.67 2.50 2.87 3.09 2.83 3.63 2.97 -1.75%
P/EPS 32.58 50.20 791.13 39.50 41.60 45.69 21.96 6.79%
EY 3.07 1.99 0.13 2.53 2.40 2.19 4.55 -6.34%
DY 0.00 0.00 0.00 0.00 2.31 4.29 8.68 -
P/NAPS 0.51 0.59 0.61 0.69 0.74 0.81 0.83 -7.79%
Price Multiplier on Announcement Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 26/09/18 21/09/17 30/09/16 30/09/15 26/09/14 27/09/13 27/09/12 -
Price 0.885 1.05 1.05 1.22 1.25 1.42 1.44 -
P/RPS 2.48 2.46 2.79 3.09 2.72 3.68 2.97 -2.95%
P/EPS 30.35 49.26 769.16 39.50 40.00 46.34 21.96 5.53%
EY 3.30 2.03 0.13 2.53 2.50 2.16 4.55 -5.21%
DY 0.00 0.00 0.00 0.00 2.40 4.23 8.68 -
P/NAPS 0.48 0.58 0.60 0.69 0.71 0.83 0.83 -8.71%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment