Highlights

[MBG] QoQ Annualized Quarter Result on 2017-07-31 [#2]

Stock [MBG]: MINTYE BHD
Announcement Date 21-Sep-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2018
Quarter 31-Jul-2017  [#2]
Profit Trend QoQ -     -17.66%    YoY -     1,461.45%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Revenue 46,208 48,876 50,984 51,994 54,616 48,154 46,258 -0.07%
  QoQ % -5.46% -4.13% -1.94% -4.80% 13.42% 4.10% -
  Horiz. % 99.89% 105.66% 110.22% 112.40% 118.07% 104.10% 100.00%
PBT 1,356 1,831 2,870 3,386 4,224 3,521 1,196 8.76%
  QoQ % -25.94% -36.22% -15.22% -19.84% 19.97% 194.40% -
  Horiz. % 113.38% 153.09% 240.02% 283.11% 353.18% 294.40% 100.00%
Tax 268 -486 -580 -826 -1,064 -1,073 -561 -
  QoQ % 155.14% 16.21% 29.78% 22.37% 0.84% -91.15% -
  Horiz. % -47.74% 86.58% 103.33% 147.15% 189.55% 191.15% 100.00%
NP 1,624 1,345 2,290 2,560 3,160 2,448 634 87.40%
  QoQ % 20.74% -41.28% -10.52% -18.99% 29.08% 285.71% -
  Horiz. % 255.88% 211.92% 360.92% 403.36% 497.90% 385.71% 100.00%
NP to SH 1,776 1,428 2,360 2,592 3,148 2,455 658 94.08%
  QoQ % 24.37% -39.49% -8.95% -17.66% 28.23% 272.72% -
  Horiz. % 269.64% 216.80% 358.30% 393.52% 477.94% 372.72% 100.00%
Tax Rate -19.76 % 26.54 % 20.20 % 24.39 % 25.19 % 30.47 % 46.93 % -
  QoQ % -174.45% 31.39% -17.18% -3.18% -17.33% -35.07% -
  Horiz. % -42.11% 56.55% 43.04% 51.97% 53.68% 64.93% 100.00%
Total Cost 44,584 47,531 48,693 49,434 51,456 45,706 45,624 -1.53%
  QoQ % -6.20% -2.39% -1.50% -3.93% 12.58% 0.18% -
  Horiz. % 97.72% 104.18% 106.73% 108.35% 112.78% 100.18% 100.00%
Net Worth 113,088 110,656 110,047 109,439 111,264 109,439 107,615 3.37%
  QoQ % 2.20% 0.55% 0.56% -1.64% 1.67% 1.69% -
  Horiz. % 105.08% 102.82% 102.26% 101.69% 103.39% 101.69% 100.00%
Dividend
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Div - 1,824 - - - 3,040 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 60.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 127.73 % - % - % - % 123.83 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 103.15% 0.00% 0.00% 0.00% 100.00% -
Equity
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Net Worth 113,088 110,656 110,047 109,439 111,264 109,439 107,615 3.37%
  QoQ % 2.20% 0.55% 0.56% -1.64% 1.67% 1.69% -
  Horiz. % 105.08% 102.82% 102.26% 101.69% 103.39% 101.69% 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
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
NP Margin 3.51 % 2.75 % 4.49 % 4.92 % 5.79 % 5.08 % 1.37 % 87.56%
  QoQ % 27.64% -38.75% -8.74% -15.03% 13.98% 270.80% -
  Horiz. % 256.20% 200.73% 327.74% 359.12% 422.63% 370.80% 100.00%
ROE 1.57 % 1.29 % 2.14 % 2.37 % 2.83 % 2.24 % 0.61 % 88.13%
  QoQ % 21.71% -39.72% -9.70% -16.25% 26.34% 267.21% -
  Horiz. % 257.38% 211.48% 350.82% 388.52% 463.93% 367.21% 100.00%
Per Share
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 76.00 80.39 83.86 85.52 89.83 79.20 76.08 -0.07%
  QoQ % -5.46% -4.14% -1.94% -4.80% 13.42% 4.10% -
  Horiz. % 99.89% 105.67% 110.23% 112.41% 118.07% 104.10% 100.00%
EPS 2.92 2.35 3.88 4.26 5.16 4.04 1.08 94.43%
  QoQ % 24.26% -39.43% -8.92% -17.44% 27.72% 274.07% -
  Horiz. % 270.37% 217.59% 359.26% 394.44% 477.78% 374.07% 100.00%
DPS 0.00 3.00 0.00 0.00 0.00 5.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 60.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.8600 1.8200 1.8100 1.8000 1.8300 1.8000 1.7700 3.37%
  QoQ % 2.20% 0.55% 0.56% -1.64% 1.67% 1.69% -
  Horiz. % 105.08% 102.82% 102.26% 101.69% 103.39% 101.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 76.00 80.39 83.86 85.52 89.83 79.20 76.08 -0.07%
  QoQ % -5.46% -4.14% -1.94% -4.80% 13.42% 4.10% -
  Horiz. % 99.89% 105.67% 110.23% 112.41% 118.07% 104.10% 100.00%
EPS 2.92 2.35 3.88 4.26 5.16 4.04 1.08 94.43%
  QoQ % 24.26% -39.43% -8.92% -17.44% 27.72% 274.07% -
  Horiz. % 270.37% 217.59% 359.26% 394.44% 477.78% 374.07% 100.00%
DPS 0.00 3.00 0.00 0.00 0.00 5.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 60.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.8600 1.8200 1.8100 1.8000 1.8300 1.8000 1.7700 3.37%
  QoQ % 2.20% 0.55% 0.56% -1.64% 1.67% 1.69% -
  Horiz. % 105.08% 102.82% 102.26% 101.69% 103.39% 101.69% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 -
Price 0.9500 0.9900 1.0500 1.0700 1.3000 1.0000 1.0400 -
P/RPS 1.25 1.23 1.25 1.25 1.45 1.26 1.37 -5.94%
  QoQ % 1.63% -1.60% 0.00% -13.79% 15.08% -8.03% -
  Horiz. % 91.24% 89.78% 91.24% 91.24% 105.84% 91.97% 100.00%
P/EPS 32.52 42.15 27.05 25.10 25.11 24.77 96.00 -51.50%
  QoQ % -22.85% 55.82% 7.77% -0.04% 1.37% -74.20% -
  Horiz. % 33.88% 43.91% 28.18% 26.15% 26.16% 25.80% 100.00%
EY 3.07 2.37 3.70 3.98 3.98 4.04 1.04 106.19%
  QoQ % 29.54% -35.95% -7.04% 0.00% -1.49% 288.46% -
  Horiz. % 295.19% 227.88% 355.77% 382.69% 382.69% 388.46% 100.00%
DY 0.00 3.03 0.00 0.00 0.00 5.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 60.60% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.51 0.54 0.58 0.59 0.71 0.56 0.59 -9.28%
  QoQ % -5.56% -6.90% -1.69% -16.90% 26.79% -5.08% -
  Horiz. % 86.44% 91.53% 98.31% 100.00% 120.34% 94.92% 100.00%
Price Multiplier on Announcement Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 29/06/18 27/03/18 20/12/17 21/09/17 30/06/17 31/03/17 27/12/16 -
Price 0.8350 0.9500 1.0400 1.0500 1.1400 1.0600 1.0100 -
P/RPS 1.10 1.18 1.24 1.23 1.27 1.34 1.33 -11.92%
  QoQ % -6.78% -4.84% 0.81% -3.15% -5.22% 0.75% -
  Horiz. % 82.71% 88.72% 93.23% 92.48% 95.49% 100.75% 100.00%
P/EPS 28.59 40.45 26.79 24.63 22.02 26.25 93.23 -54.62%
  QoQ % -29.32% 50.99% 8.77% 11.85% -16.11% -71.84% -
  Horiz. % 30.67% 43.39% 28.74% 26.42% 23.62% 28.16% 100.00%
EY 3.50 2.47 3.73 4.06 4.54 3.81 1.07 120.83%
  QoQ % 41.70% -33.78% -8.13% -10.57% 19.16% 256.07% -
  Horiz. % 327.10% 230.84% 348.60% 379.44% 424.30% 356.07% 100.00%
DY 0.00 3.16 0.00 0.00 0.00 4.72 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 66.95% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.45 0.52 0.57 0.58 0.62 0.59 0.57 -14.62%
  QoQ % -13.46% -8.77% -1.72% -6.45% 5.08% 3.51% -
  Horiz. % 78.95% 91.23% 100.00% 101.75% 108.77% 103.51% 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.
 


 

239  441  452  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BARAKAH 0.07-0.015 
 LAMBO 0.065-0.005 
 ARMADA 0.19-0.005 
 PHB 0.0250.00 
 VC-PA 0.07-0.005 
 IMPIANA 0.035-0.01 
 LAMBO-WB 0.010.00 
 NIHSIN-WB 0.06-0.02 
 TIGER 0.045+0.005 
 IOIPG 1.190.00 
Partners & Brokers