Highlights

[MBG] QoQ Annualized Quarter Result on 2019-07-31 [#2]

Stock [MBG]: MINTYE BHD
Announcement Date 25-Sep-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2020
Quarter 31-Jul-2019  [#2]
Profit Trend QoQ -     66.82%    YoY -     -108.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Revenue 40,647 40,976 41,998 39,136 44,447 45,600 43,338 -4.17%
  QoQ % -0.80% -2.43% 7.31% -11.95% -2.53% 5.22% -
  Horiz. % 93.79% 94.55% 96.91% 90.30% 102.56% 105.22% 100.00%
PBT -575 -590 78 -632 755 168 1,064 -
  QoQ % 2.65% -857.26% 112.34% -183.71% 349.40% -84.21% -
  Horiz. % -54.04% -55.51% 7.33% -59.40% 70.96% 15.79% 100.00%
Tax -253 -228 -468 -360 799 1,124 2,342 -
  QoQ % -10.96% 51.28% -30.00% -145.06% -28.91% -52.01% -
  Horiz. % -10.80% -9.74% -19.98% -15.37% 34.12% 47.99% 100.00%
NP -828 -818 -390 -992 1,554 1,292 3,406 -
  QoQ % -1.14% -109.91% 60.69% -163.84% 20.28% -62.07% -
  Horiz. % -24.31% -24.04% -11.45% -29.13% 45.63% 37.93% 100.00%
NP to SH -752 -738 -292 -880 1,674 1,438 3,546 -
  QoQ % -1.81% -152.97% 66.82% -152.57% 16.36% -59.43% -
  Horiz. % -21.21% -20.83% -8.23% -24.82% 47.21% 40.57% 100.00%
Tax Rate - % - % 600.00 % - % -105.83 % -669.05 % -220.11 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 84.18% -203.96% -
  Horiz. % 0.00% 0.00% -272.59% 0.00% 48.08% 303.96% 100.00%
Total Cost 41,475 41,794 42,388 40,128 42,893 44,308 39,932 2.55%
  QoQ % -0.76% -1.40% 5.63% -6.45% -3.19% 10.96% -
  Horiz. % 103.86% 104.66% 106.15% 100.49% 107.42% 110.96% 100.00%
Net Worth 107,615 108,223 110,047 111,264 111,872 111,264 112,480 -2.90%
  QoQ % -0.56% -1.66% -1.09% -0.54% 0.55% -1.08% -
  Horiz. % 95.68% 96.22% 97.84% 98.92% 99.46% 98.92% 100.00%
Dividend
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Div - - - - 1,824 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 108.96 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Net Worth 107,615 108,223 110,047 111,264 111,872 111,264 112,480 -2.90%
  QoQ % -0.56% -1.66% -1.09% -0.54% 0.55% -1.08% -
  Horiz. % 95.68% 96.22% 97.84% 98.92% 99.46% 98.92% 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
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
NP Margin -2.04 % -2.00 % -0.93 % -2.53 % 3.50 % 2.83 % 7.86 % -
  QoQ % -2.00% -115.05% 63.24% -172.29% 23.67% -63.99% -
  Horiz. % -25.95% -25.45% -11.83% -32.19% 44.53% 36.01% 100.00%
ROE -0.70 % -0.68 % -0.27 % -0.79 % 1.50 % 1.29 % 3.15 % -
  QoQ % -2.94% -151.85% 65.82% -152.67% 16.28% -59.05% -
  Horiz. % -22.22% -21.59% -8.57% -25.08% 47.62% 40.95% 100.00%
Per Share
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
RPS 66.85 67.39 69.08 64.37 73.10 75.00 71.28 -4.18%
  QoQ % -0.80% -2.45% 7.32% -11.94% -2.53% 5.22% -
  Horiz. % 93.79% 94.54% 96.91% 90.31% 102.55% 105.22% 100.00%
EPS -1.24 -1.21 -0.48 -1.44 2.75 2.36 5.84 -
  QoQ % -2.48% -152.08% 66.67% -152.36% 16.53% -59.59% -
  Horiz. % -21.23% -20.72% -8.22% -24.66% 47.09% 40.41% 100.00%
DPS 0.00 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. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.7700 1.7800 1.8100 1.8300 1.8400 1.8300 1.8500 -2.90%
  QoQ % -0.56% -1.66% -1.09% -0.54% 0.55% -1.08% -
  Horiz. % 95.68% 96.22% 97.84% 98.92% 99.46% 98.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
RPS 66.85 67.39 69.08 64.37 73.10 75.00 71.28 -4.18%
  QoQ % -0.80% -2.45% 7.32% -11.94% -2.53% 5.22% -
  Horiz. % 93.79% 94.54% 96.91% 90.31% 102.55% 105.22% 100.00%
EPS -1.24 -1.21 -0.48 -1.44 2.75 2.36 5.84 -
  QoQ % -2.48% -152.08% 66.67% -152.36% 16.53% -59.59% -
  Horiz. % -21.23% -20.72% -8.22% -24.66% 47.09% 40.41% 100.00%
DPS 0.00 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. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.7700 1.7800 1.8100 1.8300 1.8400 1.8300 1.8500 -2.90%
  QoQ % -0.56% -1.66% -1.09% -0.54% 0.55% -1.08% -
  Horiz. % 95.68% 96.22% 97.84% 98.92% 99.46% 98.92% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Date 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 -
Price 1.3400 1.3200 0.9750 0.7800 0.8000 0.8500 0.9500 -
P/RPS 2.00 1.96 1.41 1.21 1.09 1.13 1.33 31.16%
  QoQ % 2.04% 39.01% 16.53% 11.01% -3.54% -15.04% -
  Horiz. % 150.38% 147.37% 106.02% 90.98% 81.95% 84.96% 100.00%
P/EPS -108.34 -108.65 -203.01 -53.89 29.06 35.92 16.29 -
  QoQ % 0.29% 46.48% -276.71% -285.44% -19.10% 120.50% -
  Horiz. % -665.07% -666.97% -1,246.22% -330.82% 178.39% 220.50% 100.00%
EY -0.92 -0.92 -0.49 -1.86 3.44 2.78 6.14 -
  QoQ % 0.00% -87.76% 73.66% -154.07% 23.74% -54.72% -
  Horiz. % -14.98% -14.98% -7.98% -30.29% 56.03% 45.28% 100.00%
DY 0.00 0.00 0.00 0.00 3.75 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.76 0.74 0.54 0.43 0.43 0.46 0.51 30.37%
  QoQ % 2.70% 37.04% 25.58% 0.00% -6.52% -9.80% -
  Horiz. % 149.02% 145.10% 105.88% 84.31% 84.31% 90.20% 100.00%
Price Multiplier on Announcement Date
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Date 30/04/20 18/12/19 25/09/19 26/06/19 28/03/19 18/12/18 26/09/18 -
Price 1.3100 1.3400 1.3000 0.7700 0.8000 0.8000 0.8850 -
P/RPS 1.96 1.99 1.88 1.20 1.09 1.07 1.24 35.58%
  QoQ % -1.51% 5.85% 56.67% 10.09% 1.87% -13.71% -
  Horiz. % 158.06% 160.48% 151.61% 96.77% 87.90% 86.29% 100.00%
P/EPS -105.91 -110.30 -270.68 -53.20 29.06 33.81 15.17 -
  QoQ % 3.98% 59.25% -408.80% -283.07% -14.05% 122.87% -
  Horiz. % -698.15% -727.09% -1,784.31% -350.69% 191.56% 222.87% 100.00%
EY -0.94 -0.91 -0.37 -1.88 3.44 2.96 6.59 -
  QoQ % -3.30% -145.95% 80.32% -154.65% 16.22% -55.08% -
  Horiz. % -14.26% -13.81% -5.61% -28.53% 52.20% 44.92% 100.00%
DY 0.00 0.00 0.00 0.00 3.75 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.74 0.75 0.72 0.42 0.43 0.44 0.48 33.35%
  QoQ % -1.33% 4.17% 71.43% -2.33% -2.27% -8.33% -
  Horiz. % 154.17% 156.25% 150.00% 87.50% 89.58% 91.67% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

417  379  623  1099 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.005-0.095 
 KSTAR 0.23-0.025 
 DNEX 0.2550.00 
 VSOLAR 0.040.00 
 LAMBO 0.030.00 
 DYNACIA 0.13+0.01 
 ANZO 0.105+0.005 
 KTG 0.24-0.005 
 HPPHB 0.695-0.045 
 DGB 0.095-0.01 

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