Highlights

[MBG] QoQ Annualized Quarter Result on 2013-07-31 [#2]

Stock [MBG]: MINTYE BHD
Announcement Date 27-Sep-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2014
Quarter 31-Jul-2013  [#2]
Profit Trend QoQ -     41.57%    YoY -     -53.26%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 57,548 47,392 47,653 46,872 47,976 50,814 53,936 4.43%
  QoQ % 21.43% -0.55% 1.67% -2.30% -5.59% -5.79% -
  Horiz. % 106.70% 87.87% 88.35% 86.90% 88.95% 94.21% 100.00%
PBT 6,156 5,199 4,993 5,060 3,700 5,548 7,276 -10.57%
  QoQ % 18.41% 4.12% -1.32% 36.76% -33.31% -23.75% -
  Horiz. % 84.61% 71.45% 68.63% 69.54% 50.85% 76.25% 100.00%
Tax -1,424 -1,042 -1,353 -1,336 -1,072 -1,354 -1,333 4.50%
  QoQ % -36.66% 23.00% -1.30% -24.63% 20.83% -1.55% -
  Horiz. % 106.80% 78.15% 101.50% 100.20% 80.40% 101.55% 100.00%
NP 4,732 4,157 3,640 3,724 2,628 4,194 5,942 -14.13%
  QoQ % 13.83% 14.20% -2.26% 41.70% -37.34% -29.43% -
  Horiz. % 79.63% 69.95% 61.25% 62.67% 44.22% 70.57% 100.00%
NP to SH 4,764 4,150 3,648 3,726 2,632 4,179 5,909 -13.41%
  QoQ % 14.80% 13.76% -2.09% 41.57% -37.02% -29.28% -
  Horiz. % 80.62% 70.23% 61.73% 63.05% 44.54% 70.72% 100.00%
Tax Rate 23.13 % 20.04 % 27.10 % 26.40 % 28.97 % 24.41 % 18.33 % 16.82%
  QoQ % 15.42% -26.05% 2.65% -8.87% 18.68% 33.17% -
  Horiz. % 126.19% 109.33% 147.85% 144.03% 158.05% 133.17% 100.00%
Total Cost 52,816 43,235 44,013 43,148 45,348 46,620 47,993 6.61%
  QoQ % 22.16% -1.77% 2.01% -4.85% -2.73% -2.86% -
  Horiz. % 110.05% 90.09% 91.71% 89.90% 94.49% 97.14% 100.00%
Net Worth 107,007 106,381 105,184 104,576 105,792 105,109 105,184 1.16%
  QoQ % 0.59% 1.14% 0.58% -1.15% 0.65% -0.07% -
  Horiz. % 101.73% 101.14% 100.00% 99.42% 100.58% 99.93% 100.00%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div - 3,647 4,864 7,296 - 7,594 10,133 -
  QoQ % 0.00% -25.01% -33.33% 0.00% 0.00% -25.05% -
  Horiz. % 0.00% 35.99% 48.00% 72.00% 0.00% 74.95% 100.00%
Div Payout % - % 87.89 % 133.33 % 195.81 % - % 181.73 % 171.48 % -
  QoQ % 0.00% -34.08% -31.91% 0.00% 0.00% 5.98% -
  Horiz. % 0.00% 51.25% 77.75% 114.19% 0.00% 105.98% 100.00%
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 107,007 106,381 105,184 104,576 105,792 105,109 105,184 1.16%
  QoQ % 0.59% 1.14% 0.58% -1.15% 0.65% -0.07% -
  Horiz. % 101.73% 101.14% 100.00% 99.42% 100.58% 99.93% 100.00%
NOSH 60,800 60,789 60,800 60,800 60,800 60,756 60,800 -
  QoQ % 0.02% -0.02% 0.00% 0.00% 0.07% -0.07% -
  Horiz. % 100.00% 99.98% 100.00% 100.00% 100.00% 99.93% 100.00%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 8.22 % 8.77 % 7.64 % 7.95 % 5.48 % 8.25 % 11.02 % -17.80%
  QoQ % -6.27% 14.79% -3.90% 45.07% -33.58% -25.14% -
  Horiz. % 74.59% 79.58% 69.33% 72.14% 49.73% 74.86% 100.00%
ROE 4.45 % 3.90 % 3.47 % 3.56 % 2.49 % 3.98 % 5.62 % -14.45%
  QoQ % 14.10% 12.39% -2.53% 42.97% -37.44% -29.18% -
  Horiz. % 79.18% 69.40% 61.74% 63.35% 44.31% 70.82% 100.00%
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 94.65 77.96 78.38 77.09 78.91 83.63 88.71 4.43%
  QoQ % 21.41% -0.54% 1.67% -2.31% -5.64% -5.73% -
  Horiz. % 106.70% 87.88% 88.36% 86.90% 88.95% 94.27% 100.00%
EPS 7.84 6.83 6.00 6.12 4.32 6.87 9.72 -13.38%
  QoQ % 14.79% 13.83% -1.96% 41.67% -37.12% -29.32% -
  Horiz. % 80.66% 70.27% 61.73% 62.96% 44.44% 70.68% 100.00%
DPS 0.00 6.00 8.00 12.00 0.00 12.50 16.67 -
  QoQ % 0.00% -25.00% -33.33% 0.00% 0.00% -25.01% -
  Horiz. % 0.00% 35.99% 47.99% 71.99% 0.00% 74.99% 100.00%
NAPS 1.7600 1.7500 1.7300 1.7200 1.7400 1.7300 1.7300 1.16%
  QoQ % 0.57% 1.16% 0.58% -1.15% 0.58% 0.00% -
  Horiz. % 101.73% 101.16% 100.00% 99.42% 100.58% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 94.65 77.95 78.38 77.09 78.91 83.58 88.71 4.43%
  QoQ % 21.42% -0.55% 1.67% -2.31% -5.59% -5.78% -
  Horiz. % 106.70% 87.87% 88.36% 86.90% 88.95% 94.22% 100.00%
EPS 7.84 6.83 6.00 6.12 4.32 6.87 9.72 -13.38%
  QoQ % 14.79% 13.83% -1.96% 41.67% -37.12% -29.32% -
  Horiz. % 80.66% 70.27% 61.73% 62.96% 44.44% 70.68% 100.00%
DPS 0.00 6.00 8.00 12.00 0.00 12.49 16.67 -
  QoQ % 0.00% -25.00% -33.33% 0.00% 0.00% -25.07% -
  Horiz. % 0.00% 35.99% 47.99% 71.99% 0.00% 74.93% 100.00%
NAPS 1.7600 1.7497 1.7300 1.7200 1.7400 1.7288 1.7300 1.16%
  QoQ % 0.59% 1.14% 0.58% -1.15% 0.65% -0.07% -
  Horiz. % 101.73% 101.14% 100.00% 99.42% 100.58% 99.93% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 1.3000 1.4000 1.3300 1.4000 1.3900 1.4600 1.4500 -
P/RPS 1.37 1.80 1.70 1.82 1.76 1.75 1.63 -10.97%
  QoQ % -23.89% 5.88% -6.59% 3.41% 0.57% 7.36% -
  Horiz. % 84.05% 110.43% 104.29% 111.66% 107.98% 107.36% 100.00%
P/EPS 16.59 20.51 22.17 22.84 32.11 21.23 14.92 7.35%
  QoQ % -19.11% -7.49% -2.93% -28.87% 51.25% 42.29% -
  Horiz. % 111.19% 137.47% 148.59% 153.08% 215.21% 142.29% 100.00%
EY 6.03 4.88 4.51 4.38 3.11 4.71 6.70 -6.80%
  QoQ % 23.57% 8.20% 2.97% 40.84% -33.97% -29.70% -
  Horiz. % 90.00% 72.84% 67.31% 65.37% 46.42% 70.30% 100.00%
DY 0.00 4.29 6.02 8.57 0.00 8.56 11.49 -
  QoQ % 0.00% -28.74% -29.75% 0.00% 0.00% -25.50% -
  Horiz. % 0.00% 37.34% 52.39% 74.59% 0.00% 74.50% 100.00%
P/NAPS 0.74 0.80 0.77 0.81 0.80 0.84 0.84 -8.12%
  QoQ % -7.50% 3.90% -4.94% 1.25% -4.76% 0.00% -
  Horiz. % 88.10% 95.24% 91.67% 96.43% 95.24% 100.00% 100.00%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 27/06/14 28/03/14 20/12/13 27/09/13 28/06/13 28/03/13 21/12/12 -
Price 1.3000 1.3500 1.3800 1.4200 1.4200 1.4800 1.4000 -
P/RPS 1.37 1.73 1.76 1.84 1.80 1.77 1.58 -9.09%
  QoQ % -20.81% -1.70% -4.35% 2.22% 1.69% 12.03% -
  Horiz. % 86.71% 109.49% 111.39% 116.46% 113.92% 112.03% 100.00%
P/EPS 16.59 19.77 23.00 23.17 32.80 21.52 14.40 9.93%
  QoQ % -16.08% -14.04% -0.73% -29.36% 52.42% 49.44% -
  Horiz. % 115.21% 137.29% 159.72% 160.90% 227.78% 149.44% 100.00%
EY 6.03 5.06 4.35 4.32 3.05 4.65 6.94 -8.97%
  QoQ % 19.17% 16.32% 0.69% 41.64% -34.41% -33.00% -
  Horiz. % 86.89% 72.91% 62.68% 62.25% 43.95% 67.00% 100.00%
DY 0.00 4.44 5.80 8.45 0.00 8.45 11.90 -
  QoQ % 0.00% -23.45% -31.36% 0.00% 0.00% -28.99% -
  Horiz. % 0.00% 37.31% 48.74% 71.01% 0.00% 71.01% 100.00%
P/NAPS 0.74 0.77 0.80 0.83 0.82 0.86 0.81 -5.86%
  QoQ % -3.90% -3.75% -3.61% 1.22% -4.65% 6.17% -
  Horiz. % 91.36% 95.06% 98.77% 102.47% 101.23% 106.17% 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.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers