Highlights

[MBG] QoQ Annualized Quarter Result on 2013-04-30 [#1]

Stock [MBG]: MINTYE BHD
Announcement Date 28-Jun-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2014
Quarter 30-Apr-2013  [#1]
Profit Trend QoQ -     -37.02%    YoY -     -40.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 47,392 47,653 46,872 47,976 50,814 53,936 58,936 -13.49%
  QoQ % -0.55% 1.67% -2.30% -5.59% -5.79% -8.48% -
  Horiz. % 80.41% 80.86% 79.53% 81.40% 86.22% 91.52% 100.00%
PBT 5,199 4,993 5,060 3,700 5,548 7,276 10,498 -37.32%
  QoQ % 4.12% -1.32% 36.76% -33.31% -23.75% -30.69% -
  Horiz. % 49.52% 47.56% 48.20% 35.24% 52.85% 69.31% 100.00%
Tax -1,042 -1,353 -1,336 -1,072 -1,354 -1,333 -2,486 -43.90%
  QoQ % 23.00% -1.30% -24.63% 20.83% -1.55% 46.37% -
  Horiz. % 41.91% 54.44% 53.74% 43.12% 54.47% 53.63% 100.00%
NP 4,157 3,640 3,724 2,628 4,194 5,942 8,012 -35.35%
  QoQ % 14.20% -2.26% 41.70% -37.34% -29.43% -25.83% -
  Horiz. % 51.88% 45.43% 46.48% 32.80% 52.35% 74.17% 100.00%
NP to SH 4,150 3,648 3,726 2,632 4,179 5,909 7,972 -35.21%
  QoQ % 13.76% -2.09% 41.57% -37.02% -29.28% -25.87% -
  Horiz. % 52.06% 45.76% 46.74% 33.02% 52.42% 74.13% 100.00%
Tax Rate 20.04 % 27.10 % 26.40 % 28.97 % 24.41 % 18.33 % 23.68 % -10.50%
  QoQ % -26.05% 2.65% -8.87% 18.68% 33.17% -22.59% -
  Horiz. % 84.63% 114.44% 111.49% 122.34% 103.08% 77.41% 100.00%
Total Cost 43,235 44,013 43,148 45,348 46,620 47,993 50,924 -10.31%
  QoQ % -1.77% 2.01% -4.85% -2.73% -2.86% -5.75% -
  Horiz. % 84.90% 86.43% 84.73% 89.05% 91.55% 94.25% 100.00%
Net Worth 106,381 105,184 104,576 105,792 105,109 105,184 105,184 0.76%
  QoQ % 1.14% 0.58% -1.15% 0.65% -0.07% 0.00% -
  Horiz. % 101.14% 100.00% 99.42% 100.58% 99.93% 100.00% 100.00%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div 3,647 4,864 7,296 - 7,594 10,133 15,200 -61.28%
  QoQ % -25.01% -33.33% 0.00% 0.00% -25.05% -33.33% -
  Horiz. % 24.00% 32.00% 48.00% 0.00% 49.96% 66.67% 100.00%
Div Payout % 87.89 % 133.33 % 195.81 % - % 181.73 % 171.48 % 190.67 % -40.24%
  QoQ % -34.08% -31.91% 0.00% 0.00% 5.98% -10.06% -
  Horiz. % 46.10% 69.93% 102.70% 0.00% 95.31% 89.94% 100.00%
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 106,381 105,184 104,576 105,792 105,109 105,184 105,184 0.76%
  QoQ % 1.14% 0.58% -1.15% 0.65% -0.07% 0.00% -
  Horiz. % 101.14% 100.00% 99.42% 100.58% 99.93% 100.00% 100.00%
NOSH 60,789 60,800 60,800 60,800 60,756 60,800 60,800 -0.01%
  QoQ % -0.02% 0.00% 0.00% 0.07% -0.07% 0.00% -
  Horiz. % 99.98% 100.00% 100.00% 100.00% 99.93% 100.00% 100.00%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 8.77 % 7.64 % 7.95 % 5.48 % 8.25 % 11.02 % 13.59 % -25.26%
  QoQ % 14.79% -3.90% 45.07% -33.58% -25.14% -18.91% -
  Horiz. % 64.53% 56.22% 58.50% 40.32% 60.71% 81.09% 100.00%
ROE 3.90 % 3.47 % 3.56 % 2.49 % 3.98 % 5.62 % 7.58 % -35.71%
  QoQ % 12.39% -2.53% 42.97% -37.44% -29.18% -25.86% -
  Horiz. % 51.45% 45.78% 46.97% 32.85% 52.51% 74.14% 100.00%
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 77.96 78.38 77.09 78.91 83.63 88.71 96.93 -13.48%
  QoQ % -0.54% 1.67% -2.31% -5.64% -5.73% -8.48% -
  Horiz. % 80.43% 80.86% 79.53% 81.41% 86.28% 91.52% 100.00%
EPS 6.83 6.00 6.12 4.32 6.87 9.72 13.12 -35.21%
  QoQ % 13.83% -1.96% 41.67% -37.12% -29.32% -25.91% -
  Horiz. % 52.06% 45.73% 46.65% 32.93% 52.36% 74.09% 100.00%
DPS 6.00 8.00 12.00 0.00 12.50 16.67 25.00 -61.28%
  QoQ % -25.00% -33.33% 0.00% 0.00% -25.01% -33.32% -
  Horiz. % 24.00% 32.00% 48.00% 0.00% 50.00% 66.68% 100.00%
NAPS 1.7500 1.7300 1.7200 1.7400 1.7300 1.7300 1.7300 0.77%
  QoQ % 1.16% 0.58% -1.15% 0.58% 0.00% 0.00% -
  Horiz. % 101.16% 100.00% 99.42% 100.58% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 77.95 78.38 77.09 78.91 83.58 88.71 96.93 -13.49%
  QoQ % -0.55% 1.67% -2.31% -5.59% -5.78% -8.48% -
  Horiz. % 80.42% 80.86% 79.53% 81.41% 86.23% 91.52% 100.00%
EPS 6.83 6.00 6.12 4.32 6.87 9.72 13.12 -35.21%
  QoQ % 13.83% -1.96% 41.67% -37.12% -29.32% -25.91% -
  Horiz. % 52.06% 45.73% 46.65% 32.93% 52.36% 74.09% 100.00%
DPS 6.00 8.00 12.00 0.00 12.49 16.67 25.00 -61.28%
  QoQ % -25.00% -33.33% 0.00% 0.00% -25.07% -33.32% -
  Horiz. % 24.00% 32.00% 48.00% 0.00% 49.96% 66.68% 100.00%
NAPS 1.7497 1.7300 1.7200 1.7400 1.7288 1.7300 1.7300 0.76%
  QoQ % 1.14% 0.58% -1.15% 0.65% -0.07% 0.00% -
  Horiz. % 101.14% 100.00% 99.42% 100.58% 99.93% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 1.4000 1.3300 1.4000 1.3900 1.4600 1.4500 1.4400 -
P/RPS 1.80 1.70 1.82 1.76 1.75 1.63 1.49 13.39%
  QoQ % 5.88% -6.59% 3.41% 0.57% 7.36% 9.40% -
  Horiz. % 120.81% 114.09% 122.15% 118.12% 117.45% 109.40% 100.00%
P/EPS 20.51 22.17 22.84 32.11 21.23 14.92 10.98 51.50%
  QoQ % -7.49% -2.93% -28.87% 51.25% 42.29% 35.88% -
  Horiz. % 186.79% 201.91% 208.01% 292.44% 193.35% 135.88% 100.00%
EY 4.88 4.51 4.38 3.11 4.71 6.70 9.11 -33.97%
  QoQ % 8.20% 2.97% 40.84% -33.97% -29.70% -26.45% -
  Horiz. % 53.57% 49.51% 48.08% 34.14% 51.70% 73.55% 100.00%
DY 4.29 6.02 8.57 0.00 8.56 11.49 17.36 -60.52%
  QoQ % -28.74% -29.75% 0.00% 0.00% -25.50% -33.81% -
  Horiz. % 24.71% 34.68% 49.37% 0.00% 49.31% 66.19% 100.00%
P/NAPS 0.80 0.77 0.81 0.80 0.84 0.84 0.83 -2.42%
  QoQ % 3.90% -4.94% 1.25% -4.76% 0.00% 1.20% -
  Horiz. % 96.39% 92.77% 97.59% 96.39% 101.20% 101.20% 100.00%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 28/03/14 20/12/13 27/09/13 28/06/13 28/03/13 21/12/12 27/09/12 -
Price 1.3500 1.3800 1.4200 1.4200 1.4800 1.4000 1.4400 -
P/RPS 1.73 1.76 1.84 1.80 1.77 1.58 1.49 10.44%
  QoQ % -1.70% -4.35% 2.22% 1.69% 12.03% 6.04% -
  Horiz. % 116.11% 118.12% 123.49% 120.81% 118.79% 106.04% 100.00%
P/EPS 19.77 23.00 23.17 32.80 21.52 14.40 10.98 47.84%
  QoQ % -14.04% -0.73% -29.36% 52.42% 49.44% 31.15% -
  Horiz. % 180.05% 209.47% 211.02% 298.72% 195.99% 131.15% 100.00%
EY 5.06 4.35 4.32 3.05 4.65 6.94 9.11 -32.36%
  QoQ % 16.32% 0.69% 41.64% -34.41% -33.00% -23.82% -
  Horiz. % 55.54% 47.75% 47.42% 33.48% 51.04% 76.18% 100.00%
DY 4.44 5.80 8.45 0.00 8.45 11.90 17.36 -59.61%
  QoQ % -23.45% -31.36% 0.00% 0.00% -28.99% -31.45% -
  Horiz. % 25.58% 33.41% 48.68% 0.00% 48.68% 68.55% 100.00%
P/NAPS 0.77 0.80 0.83 0.82 0.86 0.81 0.83 -4.87%
  QoQ % -3.75% -3.61% 1.22% -4.65% 6.17% -2.41% -
  Horiz. % 92.77% 96.39% 100.00% 98.80% 103.61% 97.59% 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.
 


 

367  332  526  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.345+0.03 
 MNC-PA 0.035-0.005 
 SAPNRG 0.290.00 
 KNM 0.415+0.02 
 GPACKET-WB 0.27+0.005 
 HSI-C7J 0.22-0.03 
 HSI-C7F 0.40-0.055 
 VSOLAR 0.085-0.01 
 NETX 0.015+0.005 
 KOMARK 0.34-0.02 

TOP ARTICLES

1. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
3. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
5. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
6. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
8. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
Partners & Brokers