Highlights

[MBG] QoQ Annualized Quarter Result on 2017-01-31 [#4]

Stock [MBG]: MINTYE BHD
Announcement Date 31-Mar-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2017
Quarter 31-Jan-2017  [#4]
Profit Trend QoQ -     272.72%    YoY -     -44.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Revenue 50,984 51,994 54,616 48,154 46,258 45,800 43,832 10.57%
  QoQ % -1.94% -4.80% 13.42% 4.10% 1.00% 4.49% -
  Horiz. % 116.32% 118.62% 124.60% 109.86% 105.54% 104.49% 100.00%
PBT 2,870 3,386 4,224 3,521 1,196 578 -3,780 -
  QoQ % -15.22% -19.84% 19.97% 194.40% 106.92% 115.29% -
  Horiz. % -75.94% -89.58% -111.75% -93.15% -31.64% -15.29% 100.00%
Tax -580 -826 -1,064 -1,073 -561 -416 572 -
  QoQ % 29.78% 22.37% 0.84% -91.15% -34.94% -172.73% -
  Horiz. % -101.40% -144.41% -186.01% -187.59% -98.14% -72.73% 100.00%
NP 2,290 2,560 3,160 2,448 634 162 -3,208 -
  QoQ % -10.52% -18.99% 29.08% 285.71% 291.77% 105.05% -
  Horiz. % -71.40% -79.80% -98.50% -76.31% -19.78% -5.05% 100.00%
NP to SH 2,360 2,592 3,148 2,455 658 166 -3,144 -
  QoQ % -8.95% -17.66% 28.23% 272.72% 296.79% 105.28% -
  Horiz. % -75.06% -82.44% -100.13% -78.09% -20.95% -5.28% 100.00%
Tax Rate 20.20 % 24.39 % 25.19 % 30.47 % 46.93 % 71.97 % - % -
  QoQ % -17.18% -3.18% -17.33% -35.07% -34.79% 0.00% -
  Horiz. % 28.07% 33.89% 35.00% 42.34% 65.21% 100.00% -
Total Cost 48,693 49,434 51,456 45,706 45,624 45,638 47,040 2.32%
  QoQ % -1.50% -3.93% 12.58% 0.18% -0.03% -2.98% -
  Horiz. % 103.51% 105.09% 109.39% 97.16% 96.99% 97.02% 100.00%
Net Worth 110,047 109,439 111,264 109,439 107,615 107,007 108,831 0.74%
  QoQ % 0.56% -1.64% 1.67% 1.69% 0.57% -1.68% -
  Horiz. % 101.12% 100.56% 102.23% 100.56% 98.88% 98.32% 100.00%
Dividend
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Div - - - 3,040 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 123.83 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Net Worth 110,047 109,439 111,264 109,439 107,615 107,007 108,831 0.74%
  QoQ % 0.56% -1.64% 1.67% 1.69% 0.57% -1.68% -
  Horiz. % 101.12% 100.56% 102.23% 100.56% 98.88% 98.32% 100.00%
NOSH 60,800 60,800 60,800 60,800 60,800 60,800 60,800 -
  QoQ % 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
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
NP Margin 4.49 % 4.92 % 5.79 % 5.08 % 1.37 % 0.35 % -7.32 % -
  QoQ % -8.74% -15.03% 13.98% 270.80% 291.43% 104.78% -
  Horiz. % -61.34% -67.21% -79.10% -69.40% -18.72% -4.78% 100.00%
ROE 2.14 % 2.37 % 2.83 % 2.24 % 0.61 % 0.16 % -2.89 % -
  QoQ % -9.70% -16.25% 26.34% 267.21% 281.25% 105.54% -
  Horiz. % -74.05% -82.01% -97.92% -77.51% -21.11% -5.54% 100.00%
Per Share
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 83.86 85.52 89.83 79.20 76.08 75.33 72.09 10.58%
  QoQ % -1.94% -4.80% 13.42% 4.10% 1.00% 4.49% -
  Horiz. % 116.33% 118.63% 124.61% 109.86% 105.53% 104.49% 100.00%
EPS 3.88 4.26 5.16 4.04 1.08 0.28 -5.16 -
  QoQ % -8.92% -17.44% 27.72% 274.07% 285.71% 105.43% -
  Horiz. % -75.19% -82.56% -100.00% -78.29% -20.93% -5.43% 100.00%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.8100 1.8000 1.8300 1.8000 1.7700 1.7600 1.7900 0.74%
  QoQ % 0.56% -1.64% 1.67% 1.69% 0.57% -1.68% -
  Horiz. % 101.12% 100.56% 102.23% 100.56% 98.88% 98.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 83.86 85.52 89.83 79.20 76.08 75.33 72.09 10.58%
  QoQ % -1.94% -4.80% 13.42% 4.10% 1.00% 4.49% -
  Horiz. % 116.33% 118.63% 124.61% 109.86% 105.53% 104.49% 100.00%
EPS 3.88 4.26 5.16 4.04 1.08 0.28 -5.16 -
  QoQ % -8.92% -17.44% 27.72% 274.07% 285.71% 105.43% -
  Horiz. % -75.19% -82.56% -100.00% -78.29% -20.93% -5.43% 100.00%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.8100 1.8000 1.8300 1.8000 1.7700 1.7600 1.7900 0.74%
  QoQ % 0.56% -1.64% 1.67% 1.69% 0.57% -1.68% -
  Horiz. % 101.12% 100.56% 102.23% 100.56% 98.88% 98.32% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 -
Price 1.0500 1.0700 1.3000 1.0000 1.0400 1.0800 1.2000 -
P/RPS 1.25 1.25 1.45 1.26 1.37 1.43 1.66 -17.19%
  QoQ % 0.00% -13.79% 15.08% -8.03% -4.20% -13.86% -
  Horiz. % 75.30% 75.30% 87.35% 75.90% 82.53% 86.14% 100.00%
P/EPS 27.05 25.10 25.11 24.77 96.00 395.57 -23.21 -
  QoQ % 7.77% -0.04% 1.37% -74.20% -75.73% 1,804.31% -
  Horiz. % -116.54% -108.14% -108.19% -106.72% -413.61% -1,704.31% 100.00%
EY 3.70 3.98 3.98 4.04 1.04 0.25 -4.31 -
  QoQ % -7.04% 0.00% -1.49% 288.46% 316.00% 105.80% -
  Horiz. % -85.85% -92.34% -92.34% -93.74% -24.13% -5.80% 100.00%
DY 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.58 0.59 0.71 0.56 0.59 0.61 0.67 -9.14%
  QoQ % -1.69% -16.90% 26.79% -5.08% -3.28% -8.96% -
  Horiz. % 86.57% 88.06% 105.97% 83.58% 88.06% 91.04% 100.00%
Price Multiplier on Announcement Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 20/12/17 21/09/17 30/06/17 31/03/17 27/12/16 30/09/16 24/06/16 -
Price 1.0400 1.0500 1.1400 1.0600 1.0100 1.0500 1.1700 -
P/RPS 1.24 1.23 1.27 1.34 1.33 1.39 1.62 -16.28%
  QoQ % 0.81% -3.15% -5.22% 0.75% -4.32% -14.20% -
  Horiz. % 76.54% 75.93% 78.40% 82.72% 82.10% 85.80% 100.00%
P/EPS 26.79 24.63 22.02 26.25 93.23 384.58 -22.63 -
  QoQ % 8.77% 11.85% -16.11% -71.84% -75.76% 1,799.43% -
  Horiz. % -118.38% -108.84% -97.30% -116.00% -411.98% -1,699.43% 100.00%
EY 3.73 4.06 4.54 3.81 1.07 0.26 -4.42 -
  QoQ % -8.13% -10.57% 19.16% 256.07% 311.54% 105.88% -
  Horiz. % -84.39% -91.86% -102.71% -86.20% -24.21% -5.88% 100.00%
DY 0.00 0.00 0.00 4.72 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.57 0.58 0.62 0.59 0.57 0.60 0.65 -8.36%
  QoQ % -1.72% -6.45% 5.08% 3.51% -5.00% -7.69% -
  Horiz. % 87.69% 89.23% 95.38% 90.77% 87.69% 92.31% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS