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
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Revenue 39,136 44,447 45,600 43,338 46,208 48,876 50,984 -16.21%
  QoQ % -11.95% -2.53% 5.22% -6.21% -5.46% -4.13% -
  Horiz. % 76.76% 87.18% 89.44% 85.00% 90.63% 95.87% 100.00%
PBT -632 755 168 1,064 1,356 1,831 2,870 -
  QoQ % -183.71% 349.40% -84.21% -21.53% -25.94% -36.22% -
  Horiz. % -22.02% 26.30% 5.85% 37.06% 47.24% 63.78% 100.00%
Tax -360 799 1,124 2,342 268 -486 -580 -27.30%
  QoQ % -145.06% -28.91% -52.01% 773.88% 155.14% 16.21% -
  Horiz. % 62.07% -137.76% -193.79% -403.79% -46.21% 83.79% 100.00%
NP -992 1,554 1,292 3,406 1,624 1,345 2,290 -
  QoQ % -163.84% 20.28% -62.07% 109.73% 20.74% -41.28% -
  Horiz. % -43.31% 67.84% 56.40% 148.69% 70.90% 58.72% 100.00%
NP to SH -880 1,674 1,438 3,546 1,776 1,428 2,360 -
  QoQ % -152.57% 16.36% -59.43% 99.66% 24.37% -39.49% -
  Horiz. % -37.29% 70.93% 60.96% 150.25% 75.25% 60.51% 100.00%
Tax Rate - % -105.83 % -669.05 % -220.11 % -19.76 % 26.54 % 20.20 % -
  QoQ % 0.00% 84.18% -203.96% -1,013.92% -174.45% 31.39% -
  Horiz. % 0.00% -523.91% -3,312.13% -1,089.65% -97.82% 131.39% 100.00%
Total Cost 40,128 42,893 44,308 39,932 44,584 47,531 48,693 -12.13%
  QoQ % -6.45% -3.19% 10.96% -10.43% -6.20% -2.39% -
  Horiz. % 82.41% 88.09% 90.99% 82.01% 91.56% 97.61% 100.00%
Net Worth 111,264 111,872 111,264 112,480 113,088 110,656 110,047 0.74%
  QoQ % -0.54% 0.55% -1.08% -0.54% 2.20% 0.55% -
  Horiz. % 101.10% 101.66% 101.10% 102.21% 102.76% 100.55% 100.00%
Dividend
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Div - 1,824 - - - 1,824 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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. % 0.00% 85.30% 0.00% 0.00% 0.00% 100.00% -
Equity
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Net Worth 111,264 111,872 111,264 112,480 113,088 110,656 110,047 0.74%
  QoQ % -0.54% 0.55% -1.08% -0.54% 2.20% 0.55% -
  Horiz. % 101.10% 101.66% 101.10% 102.21% 102.76% 100.55% 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
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
NP Margin -2.53 % 3.50 % 2.83 % 7.86 % 3.51 % 2.75 % 4.49 % -
  QoQ % -172.29% 23.67% -63.99% 123.93% 27.64% -38.75% -
  Horiz. % -56.35% 77.95% 63.03% 175.06% 78.17% 61.25% 100.00%
ROE -0.79 % 1.50 % 1.29 % 3.15 % 1.57 % 1.29 % 2.14 % -
  QoQ % -152.67% 16.28% -59.05% 100.64% 21.71% -39.72% -
  Horiz. % -36.92% 70.09% 60.28% 147.20% 73.36% 60.28% 100.00%
Per Share
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 64.37 73.10 75.00 71.28 76.00 80.39 83.86 -16.21%
  QoQ % -11.94% -2.53% 5.22% -6.21% -5.46% -4.14% -
  Horiz. % 76.76% 87.17% 89.43% 85.00% 90.63% 95.86% 100.00%
EPS -1.44 2.75 2.36 5.84 2.92 2.35 3.88 -
  QoQ % -152.36% 16.53% -59.59% 100.00% 24.26% -39.43% -
  Horiz. % -37.11% 70.88% 60.82% 150.52% 75.26% 60.57% 100.00%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.8300 1.8400 1.8300 1.8500 1.8600 1.8200 1.8100 0.74%
  QoQ % -0.54% 0.55% -1.08% -0.54% 2.20% 0.55% -
  Horiz. % 101.10% 101.66% 101.10% 102.21% 102.76% 100.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 64.37 73.10 75.00 71.28 76.00 80.39 83.86 -16.21%
  QoQ % -11.94% -2.53% 5.22% -6.21% -5.46% -4.14% -
  Horiz. % 76.76% 87.17% 89.43% 85.00% 90.63% 95.86% 100.00%
EPS -1.44 2.75 2.36 5.84 2.92 2.35 3.88 -
  QoQ % -152.36% 16.53% -59.59% 100.00% 24.26% -39.43% -
  Horiz. % -37.11% 70.88% 60.82% 150.52% 75.26% 60.57% 100.00%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.8300 1.8400 1.8300 1.8500 1.8600 1.8200 1.8100 0.74%
  QoQ % -0.54% 0.55% -1.08% -0.54% 2.20% 0.55% -
  Horiz. % 101.10% 101.66% 101.10% 102.21% 102.76% 100.55% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 -
Price 0.7800 0.8000 0.8500 0.9500 0.9500 0.9900 1.0500 -
P/RPS 1.21 1.09 1.13 1.33 1.25 1.23 1.25 -2.15%
  QoQ % 11.01% -3.54% -15.04% 6.40% 1.63% -1.60% -
  Horiz. % 96.80% 87.20% 90.40% 106.40% 100.00% 98.40% 100.00%
P/EPS -53.89 29.06 35.92 16.29 32.52 42.15 27.05 -
  QoQ % -285.44% -19.10% 120.50% -49.91% -22.85% 55.82% -
  Horiz. % -199.22% 107.43% 132.79% 60.22% 120.22% 155.82% 100.00%
EY -1.86 3.44 2.78 6.14 3.07 2.37 3.70 -
  QoQ % -154.07% 23.74% -54.72% 100.00% 29.54% -35.95% -
  Horiz. % -50.27% 92.97% 75.14% 165.95% 82.97% 64.05% 100.00%
DY 0.00 3.75 0.00 0.00 0.00 3.03 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 123.76% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.43 0.43 0.46 0.51 0.51 0.54 0.58 -18.13%
  QoQ % 0.00% -6.52% -9.80% 0.00% -5.56% -6.90% -
  Horiz. % 74.14% 74.14% 79.31% 87.93% 87.93% 93.10% 100.00%
Price Multiplier on Announcement Date
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 26/06/19 28/03/19 18/12/18 26/09/18 29/06/18 27/03/18 20/12/17 -
Price 0.7700 0.8000 0.8000 0.8850 0.8350 0.9500 1.0400 -
P/RPS 1.20 1.09 1.07 1.24 1.10 1.18 1.24 -2.17%
  QoQ % 10.09% 1.87% -13.71% 12.73% -6.78% -4.84% -
  Horiz. % 96.77% 87.90% 86.29% 100.00% 88.71% 95.16% 100.00%
P/EPS -53.20 29.06 33.81 15.17 28.59 40.45 26.79 -
  QoQ % -283.07% -14.05% 122.87% -46.94% -29.32% 50.99% -
  Horiz. % -198.58% 108.47% 126.20% 56.63% 106.72% 150.99% 100.00%
EY -1.88 3.44 2.96 6.59 3.50 2.47 3.73 -
  QoQ % -154.65% 16.22% -55.08% 88.29% 41.70% -33.78% -
  Horiz. % -50.40% 92.23% 79.36% 176.68% 93.83% 66.22% 100.00%
DY 0.00 3.75 0.00 0.00 0.00 3.16 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 118.67% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.42 0.43 0.44 0.48 0.45 0.52 0.57 -18.47%
  QoQ % -2.33% -2.27% -8.33% 6.67% -13.46% -8.77% -
  Horiz. % 73.68% 75.44% 77.19% 84.21% 78.95% 91.23% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

307  432  520  928 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ACO 0.35+0.085 
 HIBISCS 0.69+0.03 
 ASB 0.17+0.035 
 SAPNRG 0.1050.00 
 CAREPLS 1.73+0.19 
 SANICHI 0.105-0.01 
 K1 0.52-0.02 
 KNM 0.255+0.005 
 AT 0.1050.00 
 ACOSTEC 0.735+0.235 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers