Highlights

[MBG] QoQ Annualized Quarter Result on 2015-07-31 [#2]

Stock [MBG]: MINTYE BHD
Announcement Date 30-Sep-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2016
Quarter 31-Jul-2015  [#2]
Profit Trend QoQ -     69.49%    YoY -     -1.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Revenue 43,832 50,515 49,792 47,980 45,940 50,308 52,600 -11.46%
  QoQ % -13.23% 1.45% 3.78% 4.44% -8.68% -4.36% -
  Horiz. % 83.33% 96.04% 94.66% 91.22% 87.34% 95.64% 100.00%
PBT -3,780 5,953 7,204 5,034 3,044 5,276 4,316 -
  QoQ % -163.50% -17.37% 43.11% 65.37% -42.30% 22.24% -
  Horiz. % -87.58% 137.93% 166.91% 116.64% 70.53% 122.24% 100.00%
Tax 572 -1,551 -1,693 -1,270 -816 -1,330 -1,029 -
  QoQ % 136.88% 8.41% -33.33% -55.64% 38.65% -29.21% -
  Horiz. % -55.57% 150.68% 164.51% 123.38% 79.27% 129.21% 100.00%
NP -3,208 4,402 5,510 3,764 2,228 3,946 3,286 -
  QoQ % -172.88% -20.12% 46.40% 68.94% -43.54% 20.06% -
  Horiz. % -97.61% 133.94% 167.67% 114.52% 67.79% 120.06% 100.00%
NP to SH -3,144 4,400 5,498 3,756 2,216 3,950 3,298 -
  QoQ % -171.45% -19.98% 46.40% 69.49% -43.90% 19.75% -
  Horiz. % -95.31% 133.39% 166.69% 113.86% 67.18% 119.75% 100.00%
Tax Rate - % 26.05 % 23.51 % 25.23 % 26.81 % 25.21 % 23.85 % -
  QoQ % 0.00% 10.80% -6.82% -5.89% 6.35% 5.70% -
  Horiz. % 0.00% 109.22% 98.57% 105.79% 112.41% 105.70% 100.00%
Total Cost 47,040 46,113 44,281 44,216 43,712 46,362 49,313 -3.10%
  QoQ % 2.01% 4.14% 0.15% 1.15% -5.72% -5.98% -
  Horiz. % 95.39% 93.51% 89.80% 89.66% 88.64% 94.02% 100.00%
Net Worth 108,831 108,784 108,831 107,007 108,223 107,586 106,400 1.52%
  QoQ % 0.04% -0.04% 1.70% -1.12% 0.59% 1.12% -
  Horiz. % 102.29% 102.24% 102.29% 100.57% 101.71% 101.12% 100.00%
Dividend
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Div - 1,823 - - - 1,823 2,432 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -25.02% -
  Horiz. % 0.00% 74.97% 0.00% 0.00% 0.00% 74.98% 100.00%
Div Payout % - % 41.44 % - % - % - % 46.16 % 73.73 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -37.39% -
  Horiz. % 0.00% 56.21% 0.00% 0.00% 0.00% 62.61% 100.00%
Equity
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Net Worth 108,831 108,784 108,831 107,007 108,223 107,586 106,400 1.52%
  QoQ % 0.04% -0.04% 1.70% -1.12% 0.59% 1.12% -
  Horiz. % 102.29% 102.24% 102.29% 100.57% 101.71% 101.12% 100.00%
NOSH 60,800 60,773 60,800 60,800 60,800 60,783 60,800 -
  QoQ % 0.04% -0.04% 0.00% 0.00% 0.03% -0.03% -
  Horiz. % 100.00% 99.96% 100.00% 100.00% 100.00% 99.97% 100.00%
Ratio Analysis
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
NP Margin -7.32 % 8.71 % 11.07 % 7.84 % 4.85 % 7.84 % 6.25 % -
  QoQ % -184.04% -21.32% 41.20% 61.65% -38.14% 25.44% -
  Horiz. % -117.12% 139.36% 177.12% 125.44% 77.60% 125.44% 100.00%
ROE -2.89 % 4.04 % 5.05 % 3.51 % 2.05 % 3.67 % 3.10 % -
  QoQ % -171.53% -20.00% 43.87% 71.22% -44.14% 18.39% -
  Horiz. % -93.23% 130.32% 162.90% 113.23% 66.13% 118.39% 100.00%
Per Share
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 72.09 83.12 81.89 78.91 75.56 82.77 86.51 -11.46%
  QoQ % -13.27% 1.50% 3.78% 4.43% -8.71% -4.32% -
  Horiz. % 83.33% 96.08% 94.66% 91.21% 87.34% 95.68% 100.00%
EPS -5.16 7.24 9.04 6.18 3.64 6.50 5.43 -
  QoQ % -171.27% -19.91% 46.28% 69.78% -44.00% 19.71% -
  Horiz. % -95.03% 133.33% 166.48% 113.81% 67.03% 119.71% 100.00%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 4.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -25.00% -
  Horiz. % 0.00% 75.00% 0.00% 0.00% 0.00% 75.00% 100.00%
NAPS 1.7900 1.7900 1.7900 1.7600 1.7800 1.7700 1.7500 1.52%
  QoQ % 0.00% 0.00% 1.70% -1.12% 0.56% 1.14% -
  Horiz. % 102.29% 102.29% 102.29% 100.57% 101.71% 101.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 72.09 83.08 81.89 78.91 75.56 82.74 86.51 -11.46%
  QoQ % -13.23% 1.45% 3.78% 4.43% -8.68% -4.36% -
  Horiz. % 83.33% 96.04% 94.66% 91.21% 87.34% 95.64% 100.00%
EPS -5.16 7.24 9.04 6.18 3.64 6.50 5.43 -
  QoQ % -171.27% -19.91% 46.28% 69.78% -44.00% 19.71% -
  Horiz. % -95.03% 133.33% 166.48% 113.81% 67.03% 119.71% 100.00%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 4.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -25.00% -
  Horiz. % 0.00% 75.00% 0.00% 0.00% 0.00% 75.00% 100.00%
NAPS 1.7900 1.7892 1.7900 1.7600 1.7800 1.7695 1.7500 1.52%
  QoQ % 0.04% -0.04% 1.70% -1.12% 0.59% 1.11% -
  Horiz. % 102.29% 102.24% 102.29% 100.57% 101.71% 101.11% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 -
Price 1.2000 1.2500 1.2200 1.2200 1.3300 1.1800 1.2500 -
P/RPS 1.66 1.50 1.49 1.55 1.76 1.43 1.44 9.95%
  QoQ % 10.67% 0.67% -3.87% -11.93% 23.08% -0.69% -
  Horiz. % 115.28% 104.17% 103.47% 107.64% 122.22% 99.31% 100.00%
P/EPS -23.21 17.27 13.49 19.75 36.49 18.16 23.04 -
  QoQ % -234.39% 28.02% -31.70% -45.88% 100.94% -21.18% -
  Horiz. % -100.74% 74.96% 58.55% 85.72% 158.38% 78.82% 100.00%
EY -4.31 5.79 7.41 5.06 2.74 5.51 4.34 -
  QoQ % -174.44% -21.86% 46.44% 84.67% -50.27% 26.96% -
  Horiz. % -99.31% 133.41% 170.74% 116.59% 63.13% 126.96% 100.00%
DY 0.00 2.40 0.00 0.00 0.00 2.54 3.20 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -20.63% -
  Horiz. % 0.00% 75.00% 0.00% 0.00% 0.00% 79.38% 100.00%
P/NAPS 0.67 0.70 0.68 0.69 0.75 0.67 0.71 -3.80%
  QoQ % -4.29% 2.94% -1.45% -8.00% 11.94% -5.63% -
  Horiz. % 94.37% 98.59% 95.77% 97.18% 105.63% 94.37% 100.00%
Price Multiplier on Announcement Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 24/06/16 30/03/16 18/12/15 30/09/15 30/06/15 27/03/15 24/12/14 -
Price 1.1700 1.2000 1.2500 1.2200 1.2200 1.2300 1.1500 -
P/RPS 1.62 1.44 1.53 1.55 1.61 1.49 1.33 14.07%
  QoQ % 12.50% -5.88% -1.29% -3.73% 8.05% 12.03% -
  Horiz. % 121.80% 108.27% 115.04% 116.54% 121.05% 112.03% 100.00%
P/EPS -22.63 16.57 13.82 19.75 33.47 18.93 21.20 -
  QoQ % -236.57% 19.90% -30.03% -40.99% 76.81% -10.71% -
  Horiz. % -106.75% 78.16% 65.19% 93.16% 157.88% 89.29% 100.00%
EY -4.42 6.03 7.24 5.06 2.99 5.28 4.72 -
  QoQ % -173.30% -16.71% 43.08% 69.23% -43.37% 11.86% -
  Horiz. % -93.64% 127.75% 153.39% 107.20% 63.35% 111.86% 100.00%
DY 0.00 2.50 0.00 0.00 0.00 2.44 3.48 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -29.89% -
  Horiz. % 0.00% 71.84% 0.00% 0.00% 0.00% 70.11% 100.00%
P/NAPS 0.65 0.67 0.70 0.69 0.69 0.69 0.66 -1.01%
  QoQ % -2.99% -4.29% 1.45% 0.00% 0.00% 4.55% -
  Horiz. % 98.48% 101.52% 106.06% 104.55% 104.55% 104.55% 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