Highlights

[MBG] QoQ Annualized Quarter Result on 2014-01-31 [#4]

Stock [MBG]: MINTYE BHD
Announcement Date 28-Mar-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2014
Quarter 31-Jan-2014  [#4]
Profit Trend QoQ -     13.76%    YoY -     -0.69%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 52,600 55,944 57,548 47,392 47,653 46,872 47,976 6.31%
  QoQ % -5.98% -2.79% 21.43% -0.55% 1.67% -2.30% -
  Horiz. % 109.64% 116.61% 119.95% 98.78% 99.33% 97.70% 100.00%
PBT 4,316 4,982 6,156 5,199 4,993 5,060 3,700 10.78%
  QoQ % -13.37% -19.07% 18.41% 4.12% -1.32% 36.76% -
  Horiz. % 116.65% 134.65% 166.38% 140.51% 134.95% 136.76% 100.00%
Tax -1,029 -1,180 -1,424 -1,042 -1,353 -1,336 -1,072 -2.66%
  QoQ % 12.77% 17.13% -36.66% 23.00% -1.30% -24.63% -
  Horiz. % 96.02% 110.07% 132.84% 97.20% 126.24% 124.63% 100.00%
NP 3,286 3,802 4,732 4,157 3,640 3,724 2,628 16.03%
  QoQ % -13.55% -19.65% 13.83% 14.20% -2.26% 41.70% -
  Horiz. % 125.06% 144.67% 180.06% 158.18% 138.51% 141.70% 100.00%
NP to SH 3,298 3,800 4,764 4,150 3,648 3,726 2,632 16.20%
  QoQ % -13.19% -20.24% 14.80% 13.76% -2.09% 41.57% -
  Horiz. % 125.33% 144.38% 181.00% 157.67% 138.60% 141.57% 100.00%
Tax Rate 23.85 % 23.69 % 23.13 % 20.04 % 27.10 % 26.40 % 28.97 % -12.13%
  QoQ % 0.68% 2.42% 15.42% -26.05% 2.65% -8.87% -
  Horiz. % 82.33% 81.77% 79.84% 69.18% 93.55% 91.13% 100.00%
Total Cost 49,313 52,142 52,816 43,235 44,013 43,148 45,348 5.73%
  QoQ % -5.42% -1.28% 22.16% -1.77% 2.01% -4.85% -
  Horiz. % 108.74% 114.98% 116.47% 95.34% 97.06% 95.15% 100.00%
Net Worth 106,400 106,400 107,007 106,381 105,184 104,576 105,792 0.38%
  QoQ % 0.00% -0.57% 0.59% 1.14% 0.58% -1.15% -
  Horiz. % 100.57% 100.57% 101.15% 100.56% 99.43% 98.85% 100.00%
Dividend
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Div 2,432 3,648 - 3,647 4,864 7,296 - -
  QoQ % -33.33% 0.00% 0.00% -25.01% -33.33% 0.00% -
  Horiz. % 33.33% 50.00% 0.00% 49.99% 66.67% 100.00% -
Div Payout % 73.73 % 96.00 % - % 87.89 % 133.33 % 195.81 % - % -
  QoQ % -23.20% 0.00% 0.00% -34.08% -31.91% 0.00% -
  Horiz. % 37.65% 49.03% 0.00% 44.89% 68.09% 100.00% -
Equity
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 106,400 106,400 107,007 106,381 105,184 104,576 105,792 0.38%
  QoQ % 0.00% -0.57% 0.59% 1.14% 0.58% -1.15% -
  Horiz. % 100.57% 100.57% 101.15% 100.56% 99.43% 98.85% 100.00%
NOSH 60,800 60,800 60,800 60,789 60,800 60,800 60,800 -
  QoQ % 0.00% 0.00% 0.02% -0.02% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 99.98% 100.00% 100.00% 100.00%
Ratio Analysis
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
NP Margin 6.25 % 6.80 % 8.22 % 8.77 % 7.64 % 7.95 % 5.48 % 9.13%
  QoQ % -8.09% -17.27% -6.27% 14.79% -3.90% 45.07% -
  Horiz. % 114.05% 124.09% 150.00% 160.04% 139.42% 145.07% 100.00%
ROE 3.10 % 3.57 % 4.45 % 3.90 % 3.47 % 3.56 % 2.49 % 15.68%
  QoQ % -13.17% -19.78% 14.10% 12.39% -2.53% 42.97% -
  Horiz. % 124.50% 143.37% 178.71% 156.63% 139.36% 142.97% 100.00%
Per Share
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 86.51 92.01 94.65 77.96 78.38 77.09 78.91 6.30%
  QoQ % -5.98% -2.79% 21.41% -0.54% 1.67% -2.31% -
  Horiz. % 109.63% 116.60% 119.95% 98.80% 99.33% 97.69% 100.00%
EPS 5.43 6.26 7.84 6.83 6.00 6.12 4.32 16.42%
  QoQ % -13.26% -20.15% 14.79% 13.83% -1.96% 41.67% -
  Horiz. % 125.69% 144.91% 181.48% 158.10% 138.89% 141.67% 100.00%
DPS 4.00 6.00 0.00 6.00 8.00 12.00 0.00 -
  QoQ % -33.33% 0.00% 0.00% -25.00% -33.33% 0.00% -
  Horiz. % 33.33% 50.00% 0.00% 50.00% 66.67% 100.00% -
NAPS 1.7500 1.7500 1.7600 1.7500 1.7300 1.7200 1.7400 0.38%
  QoQ % 0.00% -0.57% 0.57% 1.16% 0.58% -1.15% -
  Horiz. % 100.57% 100.57% 101.15% 100.57% 99.43% 98.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 86.51 92.01 94.65 77.95 78.38 77.09 78.91 6.30%
  QoQ % -5.98% -2.79% 21.42% -0.55% 1.67% -2.31% -
  Horiz. % 109.63% 116.60% 119.95% 98.78% 99.33% 97.69% 100.00%
EPS 5.43 6.26 7.84 6.83 6.00 6.12 4.32 16.42%
  QoQ % -13.26% -20.15% 14.79% 13.83% -1.96% 41.67% -
  Horiz. % 125.69% 144.91% 181.48% 158.10% 138.89% 141.67% 100.00%
DPS 4.00 6.00 0.00 6.00 8.00 12.00 0.00 -
  QoQ % -33.33% 0.00% 0.00% -25.00% -33.33% 0.00% -
  Horiz. % 33.33% 50.00% 0.00% 50.00% 66.67% 100.00% -
NAPS 1.7500 1.7500 1.7600 1.7497 1.7300 1.7200 1.7400 0.38%
  QoQ % 0.00% -0.57% 0.59% 1.14% 0.58% -1.15% -
  Horiz. % 100.57% 100.57% 101.15% 100.56% 99.43% 98.85% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 -
Price 1.2500 1.3000 1.3000 1.4000 1.3300 1.4000 1.3900 -
P/RPS 1.44 1.41 1.37 1.80 1.70 1.82 1.76 -12.49%
  QoQ % 2.13% 2.92% -23.89% 5.88% -6.59% 3.41% -
  Horiz. % 81.82% 80.11% 77.84% 102.27% 96.59% 103.41% 100.00%
P/EPS 23.04 20.80 16.59 20.51 22.17 22.84 32.11 -19.80%
  QoQ % 10.77% 25.38% -19.11% -7.49% -2.93% -28.87% -
  Horiz. % 71.75% 64.78% 51.67% 63.87% 69.04% 71.13% 100.00%
EY 4.34 4.81 6.03 4.88 4.51 4.38 3.11 24.80%
  QoQ % -9.77% -20.23% 23.57% 8.20% 2.97% 40.84% -
  Horiz. % 139.55% 154.66% 193.89% 156.91% 145.02% 140.84% 100.00%
DY 3.20 4.62 0.00 4.29 6.02 8.57 0.00 -
  QoQ % -30.74% 0.00% 0.00% -28.74% -29.75% 0.00% -
  Horiz. % 37.34% 53.91% 0.00% 50.06% 70.25% 100.00% -
P/NAPS 0.71 0.74 0.74 0.80 0.77 0.81 0.80 -7.63%
  QoQ % -4.05% 0.00% -7.50% 3.90% -4.94% 1.25% -
  Horiz. % 88.75% 92.50% 92.50% 100.00% 96.25% 101.25% 100.00%
Price Multiplier on Announcement Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 24/12/14 26/09/14 27/06/14 28/03/14 20/12/13 27/09/13 28/06/13 -
Price 1.1500 1.2500 1.3000 1.3500 1.3800 1.4200 1.4200 -
P/RPS 1.33 1.36 1.37 1.73 1.76 1.84 1.80 -18.22%
  QoQ % -2.21% -0.73% -20.81% -1.70% -4.35% 2.22% -
  Horiz. % 73.89% 75.56% 76.11% 96.11% 97.78% 102.22% 100.00%
P/EPS 21.20 20.00 16.59 19.77 23.00 23.17 32.80 -25.19%
  QoQ % 6.00% 20.55% -16.08% -14.04% -0.73% -29.36% -
  Horiz. % 64.63% 60.98% 50.58% 60.27% 70.12% 70.64% 100.00%
EY 4.72 5.00 6.03 5.06 4.35 4.32 3.05 33.68%
  QoQ % -5.60% -17.08% 19.17% 16.32% 0.69% 41.64% -
  Horiz. % 154.75% 163.93% 197.70% 165.90% 142.62% 141.64% 100.00%
DY 3.48 4.80 0.00 4.44 5.80 8.45 0.00 -
  QoQ % -27.50% 0.00% 0.00% -23.45% -31.36% 0.00% -
  Horiz. % 41.18% 56.80% 0.00% 52.54% 68.64% 100.00% -
P/NAPS 0.66 0.71 0.74 0.77 0.80 0.83 0.82 -13.44%
  QoQ % -7.04% -4.05% -3.90% -3.75% -3.61% 1.22% -
  Horiz. % 80.49% 86.59% 90.24% 93.90% 97.56% 101.22% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 
Partners & Brokers