Highlights

[MBG] QoQ Annualized Quarter Result on 2018-07-31 [#2]

Stock [MBG]: MINTYE BHD
Announcement Date 26-Sep-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2019
Quarter 31-Jul-2018  [#2]
Profit Trend QoQ -     99.66%    YoY -     36.81%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Revenue 44,447 45,600 43,338 46,208 48,876 50,984 51,994 -9.90%
  QoQ % -2.53% 5.22% -6.21% -5.46% -4.13% -1.94% -
  Horiz. % 85.48% 87.70% 83.35% 88.87% 94.00% 98.06% 100.00%
PBT 755 168 1,064 1,356 1,831 2,870 3,386 -63.13%
  QoQ % 349.40% -84.21% -21.53% -25.94% -36.22% -15.22% -
  Horiz. % 22.30% 4.96% 31.42% 40.05% 54.08% 84.78% 100.00%
Tax 799 1,124 2,342 268 -486 -580 -826 -
  QoQ % -28.91% -52.01% 773.88% 155.14% 16.21% 29.78% -
  Horiz. % -96.73% -136.08% -283.54% -32.45% 58.84% 70.22% 100.00%
NP 1,554 1,292 3,406 1,624 1,345 2,290 2,560 -28.24%
  QoQ % 20.28% -62.07% 109.73% 20.74% -41.28% -10.52% -
  Horiz. % 60.70% 50.47% 133.05% 63.44% 52.54% 89.48% 100.00%
NP to SH 1,674 1,438 3,546 1,776 1,428 2,360 2,592 -25.22%
  QoQ % 16.36% -59.43% 99.66% 24.37% -39.49% -8.95% -
  Horiz. % 64.58% 55.50% 136.81% 68.52% 55.09% 91.05% 100.00%
Tax Rate -105.83 % -669.05 % -220.11 % -19.76 % 26.54 % 20.20 % 24.39 % -
  QoQ % 84.18% -203.96% -1,013.92% -174.45% 31.39% -17.18% -
  Horiz. % -433.91% -2,743.13% -902.46% -81.02% 108.82% 82.82% 100.00%
Total Cost 42,893 44,308 39,932 44,584 47,531 48,693 49,434 -9.00%
  QoQ % -3.19% 10.96% -10.43% -6.20% -2.39% -1.50% -
  Horiz. % 86.77% 89.63% 80.78% 90.19% 96.15% 98.50% 100.00%
Net Worth 111,872 111,264 112,480 113,088 110,656 110,047 109,439 1.47%
  QoQ % 0.55% -1.08% -0.54% 2.20% 0.55% 0.56% -
  Horiz. % 102.22% 101.67% 102.78% 103.33% 101.11% 100.56% 100.00%
Dividend
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Div 1,824 - - - 1,824 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 108.96 % - % - % - % 127.73 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 85.30% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Net Worth 111,872 111,264 112,480 113,088 110,656 110,047 109,439 1.47%
  QoQ % 0.55% -1.08% -0.54% 2.20% 0.55% 0.56% -
  Horiz. % 102.22% 101.67% 102.78% 103.33% 101.11% 100.56% 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
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
NP Margin 3.50 % 2.83 % 7.86 % 3.51 % 2.75 % 4.49 % 4.92 % -20.26%
  QoQ % 23.67% -63.99% 123.93% 27.64% -38.75% -8.74% -
  Horiz. % 71.14% 57.52% 159.76% 71.34% 55.89% 91.26% 100.00%
ROE 1.50 % 1.29 % 3.15 % 1.57 % 1.29 % 2.14 % 2.37 % -26.22%
  QoQ % 16.28% -59.05% 100.64% 21.71% -39.72% -9.70% -
  Horiz. % 63.29% 54.43% 132.91% 66.24% 54.43% 90.30% 100.00%
Per Share
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 73.10 75.00 71.28 76.00 80.39 83.86 85.52 -9.91%
  QoQ % -2.53% 5.22% -6.21% -5.46% -4.14% -1.94% -
  Horiz. % 85.48% 87.70% 83.35% 88.87% 94.00% 98.06% 100.00%
EPS 2.75 2.36 5.84 2.92 2.35 3.88 4.26 -25.25%
  QoQ % 16.53% -59.59% 100.00% 24.26% -39.43% -8.92% -
  Horiz. % 64.55% 55.40% 137.09% 68.54% 55.16% 91.08% 100.00%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.8400 1.8300 1.8500 1.8600 1.8200 1.8100 1.8000 1.47%
  QoQ % 0.55% -1.08% -0.54% 2.20% 0.55% 0.56% -
  Horiz. % 102.22% 101.67% 102.78% 103.33% 101.11% 100.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 73.10 75.00 71.28 76.00 80.39 83.86 85.52 -9.91%
  QoQ % -2.53% 5.22% -6.21% -5.46% -4.14% -1.94% -
  Horiz. % 85.48% 87.70% 83.35% 88.87% 94.00% 98.06% 100.00%
EPS 2.75 2.36 5.84 2.92 2.35 3.88 4.26 -25.25%
  QoQ % 16.53% -59.59% 100.00% 24.26% -39.43% -8.92% -
  Horiz. % 64.55% 55.40% 137.09% 68.54% 55.16% 91.08% 100.00%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.8400 1.8300 1.8500 1.8600 1.8200 1.8100 1.8000 1.47%
  QoQ % 0.55% -1.08% -0.54% 2.20% 0.55% 0.56% -
  Horiz. % 102.22% 101.67% 102.78% 103.33% 101.11% 100.56% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 -
Price 0.8000 0.8500 0.9500 0.9500 0.9900 1.0500 1.0700 -
P/RPS 1.09 1.13 1.33 1.25 1.23 1.25 1.25 -8.70%
  QoQ % -3.54% -15.04% 6.40% 1.63% -1.60% 0.00% -
  Horiz. % 87.20% 90.40% 106.40% 100.00% 98.40% 100.00% 100.00%
P/EPS 29.06 35.92 16.29 32.52 42.15 27.05 25.10 10.23%
  QoQ % -19.10% 120.50% -49.91% -22.85% 55.82% 7.77% -
  Horiz. % 115.78% 143.11% 64.90% 129.56% 167.93% 107.77% 100.00%
EY 3.44 2.78 6.14 3.07 2.37 3.70 3.98 -9.24%
  QoQ % 23.74% -54.72% 100.00% 29.54% -35.95% -7.04% -
  Horiz. % 86.43% 69.85% 154.27% 77.14% 59.55% 92.96% 100.00%
DY 3.75 0.00 0.00 0.00 3.03 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 123.76% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.43 0.46 0.51 0.51 0.54 0.58 0.59 -18.97%
  QoQ % -6.52% -9.80% 0.00% -5.56% -6.90% -1.69% -
  Horiz. % 72.88% 77.97% 86.44% 86.44% 91.53% 98.31% 100.00%
Price Multiplier on Announcement Date
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 28/03/19 18/12/18 26/09/18 29/06/18 27/03/18 20/12/17 21/09/17 -
Price 0.8000 0.8000 0.8850 0.8350 0.9500 1.0400 1.0500 -
P/RPS 1.09 1.07 1.24 1.10 1.18 1.24 1.23 -7.72%
  QoQ % 1.87% -13.71% 12.73% -6.78% -4.84% 0.81% -
  Horiz. % 88.62% 86.99% 100.81% 89.43% 95.93% 100.81% 100.00%
P/EPS 29.06 33.81 15.17 28.59 40.45 26.79 24.63 11.62%
  QoQ % -14.05% 122.87% -46.94% -29.32% 50.99% 8.77% -
  Horiz. % 117.99% 137.27% 61.59% 116.08% 164.23% 108.77% 100.00%
EY 3.44 2.96 6.59 3.50 2.47 3.73 4.06 -10.43%
  QoQ % 16.22% -55.08% 88.29% 41.70% -33.78% -8.13% -
  Horiz. % 84.73% 72.91% 162.32% 86.21% 60.84% 91.87% 100.00%
DY 3.75 0.00 0.00 0.00 3.16 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 118.67% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.43 0.44 0.48 0.45 0.52 0.57 0.58 -18.04%
  QoQ % -2.27% -8.33% 6.67% -13.46% -8.77% -1.72% -
  Horiz. % 74.14% 75.86% 82.76% 77.59% 89.66% 98.28% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 
Partners & Brokers