Highlights

[MBG] QoQ Annualized Quarter Result on 2015-04-30 [#1]

Stock [MBG]: MINTYE BHD
Announcement Date 30-Jun-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2016
Quarter 30-Apr-2015  [#1]
Profit Trend QoQ -     -43.90%    YoY -     -53.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Revenue 50,515 49,792 47,980 45,940 50,308 52,600 55,944 -6.56%
  QoQ % 1.45% 3.78% 4.44% -8.68% -4.36% -5.98% -
  Horiz. % 90.30% 89.00% 85.76% 82.12% 89.93% 94.02% 100.00%
PBT 5,953 7,204 5,034 3,044 5,276 4,316 4,982 12.57%
  QoQ % -17.37% 43.11% 65.37% -42.30% 22.24% -13.37% -
  Horiz. % 119.49% 144.60% 101.04% 61.10% 105.90% 86.63% 100.00%
Tax -1,551 -1,693 -1,270 -816 -1,330 -1,029 -1,180 19.93%
  QoQ % 8.41% -33.33% -55.64% 38.65% -29.21% 12.77% -
  Horiz. % 131.44% 143.50% 107.63% 69.15% 112.71% 87.23% 100.00%
NP 4,402 5,510 3,764 2,228 3,946 3,286 3,802 10.23%
  QoQ % -20.12% 46.40% 68.94% -43.54% 20.06% -13.55% -
  Horiz. % 115.78% 144.94% 99.00% 58.60% 103.79% 86.45% 100.00%
NP to SH 4,400 5,498 3,756 2,216 3,950 3,298 3,800 10.24%
  QoQ % -19.98% 46.40% 69.49% -43.90% 19.75% -13.19% -
  Horiz. % 115.79% 144.70% 98.84% 58.32% 103.95% 86.81% 100.00%
Tax Rate 26.05 % 23.51 % 25.23 % 26.81 % 25.21 % 23.85 % 23.69 % 6.52%
  QoQ % 10.80% -6.82% -5.89% 6.35% 5.70% 0.68% -
  Horiz. % 109.96% 99.24% 106.50% 113.17% 106.42% 100.68% 100.00%
Total Cost 46,113 44,281 44,216 43,712 46,362 49,313 52,142 -7.84%
  QoQ % 4.14% 0.15% 1.15% -5.72% -5.98% -5.42% -
  Horiz. % 88.44% 84.92% 84.80% 83.83% 88.91% 94.58% 100.00%
Net Worth 108,784 108,831 107,007 108,223 107,586 106,400 106,400 1.48%
  QoQ % -0.04% 1.70% -1.12% 0.59% 1.12% 0.00% -
  Horiz. % 102.24% 102.29% 100.57% 101.71% 101.12% 100.00% 100.00%
Dividend
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Div 1,823 - - - 1,823 2,432 3,648 -36.94%
  QoQ % 0.00% 0.00% 0.00% 0.00% -25.02% -33.33% -
  Horiz. % 49.98% 0.00% 0.00% 0.00% 49.99% 66.67% 100.00%
Div Payout % 41.44 % - % - % - % 46.16 % 73.73 % 96.00 % -42.80%
  QoQ % 0.00% 0.00% 0.00% 0.00% -37.39% -23.20% -
  Horiz. % 43.17% 0.00% 0.00% 0.00% 48.08% 76.80% 100.00%
Equity
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Net Worth 108,784 108,831 107,007 108,223 107,586 106,400 106,400 1.48%
  QoQ % -0.04% 1.70% -1.12% 0.59% 1.12% 0.00% -
  Horiz. % 102.24% 102.29% 100.57% 101.71% 101.12% 100.00% 100.00%
NOSH 60,773 60,800 60,800 60,800 60,783 60,800 60,800 -0.03%
  QoQ % -0.04% 0.00% 0.00% 0.03% -0.03% 0.00% -
  Horiz. % 99.96% 100.00% 100.00% 100.00% 99.97% 100.00% 100.00%
Ratio Analysis
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
NP Margin 8.71 % 11.07 % 7.84 % 4.85 % 7.84 % 6.25 % 6.80 % 17.89%
  QoQ % -21.32% 41.20% 61.65% -38.14% 25.44% -8.09% -
  Horiz. % 128.09% 162.79% 115.29% 71.32% 115.29% 91.91% 100.00%
ROE 4.04 % 5.05 % 3.51 % 2.05 % 3.67 % 3.10 % 3.57 % 8.57%
  QoQ % -20.00% 43.87% 71.22% -44.14% 18.39% -13.17% -
  Horiz. % 113.17% 141.46% 98.32% 57.42% 102.80% 86.83% 100.00%
Per Share
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 83.12 81.89 78.91 75.56 82.77 86.51 92.01 -6.53%
  QoQ % 1.50% 3.78% 4.43% -8.71% -4.32% -5.98% -
  Horiz. % 90.34% 89.00% 85.76% 82.12% 89.96% 94.02% 100.00%
EPS 7.24 9.04 6.18 3.64 6.50 5.43 6.26 10.15%
  QoQ % -19.91% 46.28% 69.78% -44.00% 19.71% -13.26% -
  Horiz. % 115.65% 144.41% 98.72% 58.15% 103.83% 86.74% 100.00%
DPS 3.00 0.00 0.00 0.00 3.00 4.00 6.00 -36.92%
  QoQ % 0.00% 0.00% 0.00% 0.00% -25.00% -33.33% -
  Horiz. % 50.00% 0.00% 0.00% 0.00% 50.00% 66.67% 100.00%
NAPS 1.7900 1.7900 1.7600 1.7800 1.7700 1.7500 1.7500 1.51%
  QoQ % 0.00% 1.70% -1.12% 0.56% 1.14% 0.00% -
  Horiz. % 102.29% 102.29% 100.57% 101.71% 101.14% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 83.08 81.89 78.91 75.56 82.74 86.51 92.01 -6.56%
  QoQ % 1.45% 3.78% 4.43% -8.68% -4.36% -5.98% -
  Horiz. % 90.29% 89.00% 85.76% 82.12% 89.93% 94.02% 100.00%
EPS 7.24 9.04 6.18 3.64 6.50 5.43 6.26 10.15%
  QoQ % -19.91% 46.28% 69.78% -44.00% 19.71% -13.26% -
  Horiz. % 115.65% 144.41% 98.72% 58.15% 103.83% 86.74% 100.00%
DPS 3.00 0.00 0.00 0.00 3.00 4.00 6.00 -36.92%
  QoQ % 0.00% 0.00% 0.00% 0.00% -25.00% -33.33% -
  Horiz. % 50.00% 0.00% 0.00% 0.00% 50.00% 66.67% 100.00%
NAPS 1.7892 1.7900 1.7600 1.7800 1.7695 1.7500 1.7500 1.48%
  QoQ % -0.04% 1.70% -1.12% 0.59% 1.11% 0.00% -
  Horiz. % 102.24% 102.29% 100.57% 101.71% 101.11% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 -
Price 1.2500 1.2200 1.2200 1.3300 1.1800 1.2500 1.3000 -
P/RPS 1.50 1.49 1.55 1.76 1.43 1.44 1.41 4.20%
  QoQ % 0.67% -3.87% -11.93% 23.08% -0.69% 2.13% -
  Horiz. % 106.38% 105.67% 109.93% 124.82% 101.42% 102.13% 100.00%
P/EPS 17.27 13.49 19.75 36.49 18.16 23.04 20.80 -11.63%
  QoQ % 28.02% -31.70% -45.88% 100.94% -21.18% 10.77% -
  Horiz. % 83.03% 64.86% 94.95% 175.43% 87.31% 110.77% 100.00%
EY 5.79 7.41 5.06 2.74 5.51 4.34 4.81 13.12%
  QoQ % -21.86% 46.44% 84.67% -50.27% 26.96% -9.77% -
  Horiz. % 120.37% 154.05% 105.20% 56.96% 114.55% 90.23% 100.00%
DY 2.40 0.00 0.00 0.00 2.54 3.20 4.62 -35.30%
  QoQ % 0.00% 0.00% 0.00% 0.00% -20.63% -30.74% -
  Horiz. % 51.95% 0.00% 0.00% 0.00% 54.98% 69.26% 100.00%
P/NAPS 0.70 0.68 0.69 0.75 0.67 0.71 0.74 -3.63%
  QoQ % 2.94% -1.45% -8.00% 11.94% -5.63% -4.05% -
  Horiz. % 94.59% 91.89% 93.24% 101.35% 90.54% 95.95% 100.00%
Price Multiplier on Announcement Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 30/03/16 18/12/15 30/09/15 30/06/15 27/03/15 24/12/14 26/09/14 -
Price 1.2000 1.2500 1.2200 1.2200 1.2300 1.1500 1.2500 -
P/RPS 1.44 1.53 1.55 1.61 1.49 1.33 1.36 3.87%
  QoQ % -5.88% -1.29% -3.73% 8.05% 12.03% -2.21% -
  Horiz. % 105.88% 112.50% 113.97% 118.38% 109.56% 97.79% 100.00%
P/EPS 16.57 13.82 19.75 33.47 18.93 21.20 20.00 -11.76%
  QoQ % 19.90% -30.03% -40.99% 76.81% -10.71% 6.00% -
  Horiz. % 82.85% 69.10% 98.75% 167.35% 94.65% 106.00% 100.00%
EY 6.03 7.24 5.06 2.99 5.28 4.72 5.00 13.26%
  QoQ % -16.71% 43.08% 69.23% -43.37% 11.86% -5.60% -
  Horiz. % 120.60% 144.80% 101.20% 59.80% 105.60% 94.40% 100.00%
DY 2.50 0.00 0.00 0.00 2.44 3.48 4.80 -35.19%
  QoQ % 0.00% 0.00% 0.00% 0.00% -29.89% -27.50% -
  Horiz. % 52.08% 0.00% 0.00% 0.00% 50.83% 72.50% 100.00%
P/NAPS 0.67 0.70 0.69 0.69 0.69 0.66 0.71 -3.78%
  QoQ % -4.29% 1.45% 0.00% 0.00% 4.55% -7.04% -
  Horiz. % 94.37% 98.59% 97.18% 97.18% 97.18% 92.96% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers