Highlights

[MBG] QoQ Annualized Quarter Result on 2012-10-31 [#3]

Stock [MBG]: MINTYE BHD
Announcement Date 21-Dec-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2013
Quarter 31-Oct-2012  [#3]
Profit Trend QoQ -     -25.87%    YoY -     -13.35%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 46,872 47,976 50,814 53,936 58,936 56,080 56,333 -11.55%
  QoQ % -2.30% -5.59% -5.79% -8.48% 5.09% -0.45% -
  Horiz. % 83.21% 85.17% 90.20% 95.74% 104.62% 99.55% 100.00%
PBT 5,060 3,700 5,548 7,276 10,498 6,064 9,133 -32.57%
  QoQ % 36.76% -33.31% -23.75% -30.69% 73.12% -33.60% -
  Horiz. % 55.40% 40.51% 60.75% 79.67% 114.95% 66.40% 100.00%
Tax -1,336 -1,072 -1,354 -1,333 -2,486 -1,596 -2,645 -36.60%
  QoQ % -24.63% 20.83% -1.55% 46.37% -55.76% 39.66% -
  Horiz. % 50.51% 40.53% 51.19% 50.41% 93.99% 60.34% 100.00%
NP 3,724 2,628 4,194 5,942 8,012 4,468 6,488 -30.96%
  QoQ % 41.70% -37.34% -29.43% -25.83% 79.32% -31.13% -
  Horiz. % 57.40% 40.51% 64.64% 91.59% 123.49% 68.87% 100.00%
NP to SH 3,726 2,632 4,179 5,909 7,972 4,412 6,460 -30.73%
  QoQ % 41.57% -37.02% -29.28% -25.87% 80.69% -31.70% -
  Horiz. % 57.68% 40.74% 64.69% 91.48% 123.41% 68.30% 100.00%
Tax Rate 26.40 % 28.97 % 24.41 % 18.33 % 23.68 % 26.32 % 28.96 % -5.99%
  QoQ % -8.87% 18.68% 33.17% -22.59% -10.03% -9.12% -
  Horiz. % 91.16% 100.03% 84.29% 63.29% 81.77% 90.88% 100.00%
Total Cost 43,148 45,348 46,620 47,993 50,924 51,612 49,845 -9.18%
  QoQ % -4.85% -2.73% -2.86% -5.75% -1.33% 3.54% -
  Horiz. % 86.56% 90.98% 93.53% 96.29% 102.16% 103.54% 100.00%
Net Worth 104,576 105,792 105,109 105,184 105,184 107,615 106,366 -1.13%
  QoQ % -1.15% 0.65% -0.07% 0.00% -2.26% 1.17% -
  Horiz. % 98.32% 99.46% 98.82% 98.89% 98.89% 101.17% 100.00%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div 7,296 - 7,594 10,133 15,200 - 7,597 -2.67%
  QoQ % 0.00% 0.00% -25.05% -33.33% 0.00% 0.00% -
  Horiz. % 96.03% 0.00% 99.96% 133.38% 200.06% 0.00% 100.00%
Div Payout % 195.81 % - % 181.73 % 171.48 % 190.67 % - % 117.61 % 40.52%
  QoQ % 0.00% 0.00% 5.98% -10.06% 0.00% 0.00% -
  Horiz. % 166.49% 0.00% 154.52% 145.80% 162.12% 0.00% 100.00%
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 104,576 105,792 105,109 105,184 105,184 107,615 106,366 -1.13%
  QoQ % -1.15% 0.65% -0.07% 0.00% -2.26% 1.17% -
  Horiz. % 98.32% 99.46% 98.82% 98.89% 98.89% 101.17% 100.00%
NOSH 60,800 60,800 60,756 60,800 60,800 60,800 60,780 0.02%
  QoQ % 0.00% 0.07% -0.07% 0.00% 0.00% 0.03% -
  Horiz. % 100.03% 100.03% 99.96% 100.03% 100.03% 100.03% 100.00%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 7.95 % 5.48 % 8.25 % 11.02 % 13.59 % 7.97 % 11.52 % -21.93%
  QoQ % 45.07% -33.58% -25.14% -18.91% 70.51% -30.82% -
  Horiz. % 69.01% 47.57% 71.61% 95.66% 117.97% 69.18% 100.00%
ROE 3.56 % 2.49 % 3.98 % 5.62 % 7.58 % 4.10 % 6.07 % -29.96%
  QoQ % 42.97% -37.44% -29.18% -25.86% 84.88% -32.45% -
  Horiz. % 58.65% 41.02% 65.57% 92.59% 124.88% 67.55% 100.00%
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 77.09 78.91 83.63 88.71 96.93 92.24 92.68 -11.56%
  QoQ % -2.31% -5.64% -5.73% -8.48% 5.08% -0.47% -
  Horiz. % 83.18% 85.14% 90.24% 95.72% 104.59% 99.53% 100.00%
EPS 6.12 4.32 6.87 9.72 13.12 7.24 10.63 -30.82%
  QoQ % 41.67% -37.12% -29.32% -25.91% 81.22% -31.89% -
  Horiz. % 57.57% 40.64% 64.63% 91.44% 123.42% 68.11% 100.00%
DPS 12.00 0.00 12.50 16.67 25.00 0.00 12.50 -2.69%
  QoQ % 0.00% 0.00% -25.01% -33.32% 0.00% 0.00% -
  Horiz. % 96.00% 0.00% 100.00% 133.36% 200.00% 0.00% 100.00%
NAPS 1.7200 1.7400 1.7300 1.7300 1.7300 1.7700 1.7500 -1.15%
  QoQ % -1.15% 0.58% 0.00% 0.00% -2.26% 1.14% -
  Horiz. % 98.29% 99.43% 98.86% 98.86% 98.86% 101.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 77.09 78.91 83.58 88.71 96.93 92.24 92.65 -11.55%
  QoQ % -2.31% -5.59% -5.78% -8.48% 5.08% -0.44% -
  Horiz. % 83.21% 85.17% 90.21% 95.75% 104.62% 99.56% 100.00%
EPS 6.12 4.32 6.87 9.72 13.12 7.24 10.63 -30.82%
  QoQ % 41.67% -37.12% -29.32% -25.91% 81.22% -31.89% -
  Horiz. % 57.57% 40.64% 64.63% 91.44% 123.42% 68.11% 100.00%
DPS 12.00 0.00 12.49 16.67 25.00 0.00 12.50 -2.69%
  QoQ % 0.00% 0.00% -25.07% -33.32% 0.00% 0.00% -
  Horiz. % 96.00% 0.00% 99.92% 133.36% 200.00% 0.00% 100.00%
NAPS 1.7200 1.7400 1.7288 1.7300 1.7300 1.7700 1.7494 -1.12%
  QoQ % -1.15% 0.65% -0.07% 0.00% -2.26% 1.18% -
  Horiz. % 98.32% 99.46% 98.82% 98.89% 98.89% 101.18% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 1.4000 1.3900 1.4600 1.4500 1.4400 1.3000 1.5000 -
P/RPS 1.82 1.76 1.75 1.63 1.49 1.41 1.62 8.08%
  QoQ % 3.41% 0.57% 7.36% 9.40% 5.67% -12.96% -
  Horiz. % 112.35% 108.64% 108.02% 100.62% 91.98% 87.04% 100.00%
P/EPS 22.84 32.11 21.23 14.92 10.98 17.91 14.11 37.90%
  QoQ % -28.87% 51.25% 42.29% 35.88% -38.69% 26.93% -
  Horiz. % 161.87% 227.57% 150.46% 105.74% 77.82% 126.93% 100.00%
EY 4.38 3.11 4.71 6.70 9.11 5.58 7.09 -27.49%
  QoQ % 40.84% -33.97% -29.70% -26.45% 63.26% -21.30% -
  Horiz. % 61.78% 43.86% 66.43% 94.50% 128.49% 78.70% 100.00%
DY 8.57 0.00 8.56 11.49 17.36 0.00 8.33 1.91%
  QoQ % 0.00% 0.00% -25.50% -33.81% 0.00% 0.00% -
  Horiz. % 102.88% 0.00% 102.76% 137.94% 208.40% 0.00% 100.00%
P/NAPS 0.81 0.80 0.84 0.84 0.83 0.73 0.86 -3.92%
  QoQ % 1.25% -4.76% 0.00% 1.20% 13.70% -15.12% -
  Horiz. % 94.19% 93.02% 97.67% 97.67% 96.51% 84.88% 100.00%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 27/09/13 28/06/13 28/03/13 21/12/12 27/09/12 29/06/12 30/03/12 -
Price 1.4200 1.4200 1.4800 1.4000 1.4400 1.4600 1.3000 -
P/RPS 1.84 1.80 1.77 1.58 1.49 1.58 1.40 20.00%
  QoQ % 2.22% 1.69% 12.03% 6.04% -5.70% 12.86% -
  Horiz. % 131.43% 128.57% 126.43% 112.86% 106.43% 112.86% 100.00%
P/EPS 23.17 32.80 21.52 14.40 10.98 20.12 12.23 53.17%
  QoQ % -29.36% 52.42% 49.44% 31.15% -45.43% 64.51% -
  Horiz. % 189.45% 268.19% 175.96% 117.74% 89.78% 164.51% 100.00%
EY 4.32 3.05 4.65 6.94 9.11 4.97 8.18 -34.69%
  QoQ % 41.64% -34.41% -33.00% -23.82% 83.30% -39.24% -
  Horiz. % 52.81% 37.29% 56.85% 84.84% 111.37% 60.76% 100.00%
DY 8.45 0.00 8.45 11.90 17.36 0.00 9.62 -8.29%
  QoQ % 0.00% 0.00% -28.99% -31.45% 0.00% 0.00% -
  Horiz. % 87.84% 0.00% 87.84% 123.70% 180.46% 0.00% 100.00%
P/NAPS 0.83 0.82 0.86 0.81 0.83 0.82 0.74 7.96%
  QoQ % 1.22% -4.65% 6.17% -2.41% 1.22% 10.81% -
  Horiz. % 112.16% 110.81% 116.22% 109.46% 112.16% 110.81% 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.
 


 

463  260  476  1063 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.265-0.005 
 KHEESAN 0.48+0.125 
 HSI-C7K 0.24+0.01 
 TDM 0.245+0.02 
 PARLO 0.14+0.025 
 SLVEST 0.905+0.035 
 ARMADA 0.495+0.015 
 SCNWOLF 0.29+0.02 
 MUDAJYA 0.415+0.02 
 INSAS-WB 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. ANOTHER STOCK PICK THAT MAY RALLY FROM TODAY ONWARDS! The Best Tips
2. 【建造不平凡】——OKA Investman 投资侠
3. Daily technical highlights – (JAKS,FRONTKN) Kenanga Research & Investment
4. REDTONE AGM HIGHLIGHT firerain collection
5. Stocks on Radar - JAKS Resources (4723) AmInvest Research Reports
6. Technical Buy - TEKSENG (7200) PublicInvest Research
7. Does London Biscuit worth anything? kcchongnz kcchongnz blog
8. Daily technical highlights – (FPGROUP,RSAWIT) Kenanga Research & Investment
Partners & Brokers