Highlights

[MBG] QoQ Annualized Quarter Result on 2016-10-31 [#3]

Stock [MBG]: MINTYE BHD
Announcement Date 27-Dec-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2017
Quarter 31-Oct-2016  [#3]
Profit Trend QoQ -     296.79%    YoY -     -88.02%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Revenue 51,994 54,616 48,154 46,258 45,800 43,832 50,515 1.94%
  QoQ % -4.80% 13.42% 4.10% 1.00% 4.49% -13.23% -
  Horiz. % 102.93% 108.12% 95.33% 91.57% 90.67% 86.77% 100.00%
PBT 3,386 4,224 3,521 1,196 578 -3,780 5,953 -31.37%
  QoQ % -19.84% 19.97% 194.40% 106.92% 115.29% -163.50% -
  Horiz. % 56.88% 70.96% 59.15% 20.09% 9.71% -63.50% 100.00%
Tax -826 -1,064 -1,073 -561 -416 572 -1,551 -34.32%
  QoQ % 22.37% 0.84% -91.15% -34.94% -172.73% 136.88% -
  Horiz. % 53.26% 68.60% 69.18% 36.19% 26.82% -36.88% 100.00%
NP 2,560 3,160 2,448 634 162 -3,208 4,402 -30.35%
  QoQ % -18.99% 29.08% 285.71% 291.77% 105.05% -172.88% -
  Horiz. % 58.16% 71.79% 55.61% 14.42% 3.68% -72.88% 100.00%
NP to SH 2,592 3,148 2,455 658 166 -3,144 4,400 -29.75%
  QoQ % -17.66% 28.23% 272.72% 296.79% 105.28% -171.45% -
  Horiz. % 58.91% 71.55% 55.80% 14.97% 3.77% -71.45% 100.00%
Tax Rate 24.39 % 25.19 % 30.47 % 46.93 % 71.97 % - % 26.05 % -4.30%
  QoQ % -3.18% -17.33% -35.07% -34.79% 0.00% 0.00% -
  Horiz. % 93.63% 96.70% 116.97% 180.15% 276.28% 0.00% 100.00%
Total Cost 49,434 51,456 45,706 45,624 45,638 47,040 46,113 4.75%
  QoQ % -3.93% 12.58% 0.18% -0.03% -2.98% 2.01% -
  Horiz. % 107.20% 111.59% 99.12% 98.94% 98.97% 102.01% 100.00%
Net Worth 109,439 111,264 109,439 107,615 107,007 108,831 108,784 0.40%
  QoQ % -1.64% 1.67% 1.69% 0.57% -1.68% 0.04% -
  Horiz. % 100.60% 102.28% 100.60% 98.93% 98.37% 100.04% 100.00%
Dividend
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Div - - 3,040 - - - 1,823 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 166.74% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 123.83 % - % - % - % 41.44 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 298.82% 0.00% 0.00% 0.00% 100.00%
Equity
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Net Worth 109,439 111,264 109,439 107,615 107,007 108,831 108,784 0.40%
  QoQ % -1.64% 1.67% 1.69% 0.57% -1.68% 0.04% -
  Horiz. % 100.60% 102.28% 100.60% 98.93% 98.37% 100.04% 100.00%
NOSH 60,800 60,800 60,800 60,800 60,800 60,800 60,773 0.03%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.04% -
  Horiz. % 100.04% 100.04% 100.04% 100.04% 100.04% 100.04% 100.00%
Ratio Analysis
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
NP Margin 4.92 % 5.79 % 5.08 % 1.37 % 0.35 % -7.32 % 8.71 % -31.69%
  QoQ % -15.03% 13.98% 270.80% 291.43% 104.78% -184.04% -
  Horiz. % 56.49% 66.48% 58.32% 15.73% 4.02% -84.04% 100.00%
ROE 2.37 % 2.83 % 2.24 % 0.61 % 0.16 % -2.89 % 4.04 % -29.95%
  QoQ % -16.25% 26.34% 267.21% 281.25% 105.54% -171.53% -
  Horiz. % 58.66% 70.05% 55.45% 15.10% 3.96% -71.53% 100.00%
Per Share
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 85.52 89.83 79.20 76.08 75.33 72.09 83.12 1.92%
  QoQ % -4.80% 13.42% 4.10% 1.00% 4.49% -13.27% -
  Horiz. % 102.89% 108.07% 95.28% 91.53% 90.63% 86.73% 100.00%
EPS 4.26 5.16 4.04 1.08 0.28 -5.16 7.24 -29.80%
  QoQ % -17.44% 27.72% 274.07% 285.71% 105.43% -171.27% -
  Horiz. % 58.84% 71.27% 55.80% 14.92% 3.87% -71.27% 100.00%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 3.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 166.67% 0.00% 0.00% 0.00% 100.00%
NAPS 1.8000 1.8300 1.8000 1.7700 1.7600 1.7900 1.7900 0.37%
  QoQ % -1.64% 1.67% 1.69% 0.57% -1.68% 0.00% -
  Horiz. % 100.56% 102.23% 100.56% 98.88% 98.32% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 85.52 89.83 79.20 76.08 75.33 72.09 83.08 1.95%
  QoQ % -4.80% 13.42% 4.10% 1.00% 4.49% -13.23% -
  Horiz. % 102.94% 108.12% 95.33% 91.57% 90.67% 86.77% 100.00%
EPS 4.26 5.16 4.04 1.08 0.28 -5.16 7.24 -29.80%
  QoQ % -17.44% 27.72% 274.07% 285.71% 105.43% -171.27% -
  Horiz. % 58.84% 71.27% 55.80% 14.92% 3.87% -71.27% 100.00%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 3.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 166.67% 0.00% 0.00% 0.00% 100.00%
NAPS 1.8000 1.8300 1.8000 1.7700 1.7600 1.7900 1.7892 0.40%
  QoQ % -1.64% 1.67% 1.69% 0.57% -1.68% 0.04% -
  Horiz. % 100.60% 102.28% 100.60% 98.93% 98.37% 100.04% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 -
Price 1.0700 1.3000 1.0000 1.0400 1.0800 1.2000 1.2500 -
P/RPS 1.25 1.45 1.26 1.37 1.43 1.66 1.50 -11.45%
  QoQ % -13.79% 15.08% -8.03% -4.20% -13.86% 10.67% -
  Horiz. % 83.33% 96.67% 84.00% 91.33% 95.33% 110.67% 100.00%
P/EPS 25.10 25.11 24.77 96.00 395.57 -23.21 17.27 28.34%
  QoQ % -0.04% 1.37% -74.20% -75.73% 1,804.31% -234.39% -
  Horiz. % 145.34% 145.40% 143.43% 555.88% 2,290.50% -134.39% 100.00%
EY 3.98 3.98 4.04 1.04 0.25 -4.31 5.79 -22.13%
  QoQ % 0.00% -1.49% 288.46% 316.00% 105.80% -174.44% -
  Horiz. % 68.74% 68.74% 69.78% 17.96% 4.32% -74.44% 100.00%
DY 0.00 0.00 5.00 0.00 0.00 0.00 2.40 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 208.33% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.59 0.71 0.56 0.59 0.61 0.67 0.70 -10.78%
  QoQ % -16.90% 26.79% -5.08% -3.28% -8.96% -4.29% -
  Horiz. % 84.29% 101.43% 80.00% 84.29% 87.14% 95.71% 100.00%
Price Multiplier on Announcement Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 21/09/17 30/06/17 31/03/17 27/12/16 30/09/16 24/06/16 30/03/16 -
Price 1.0500 1.1400 1.0600 1.0100 1.0500 1.1700 1.2000 -
P/RPS 1.23 1.27 1.34 1.33 1.39 1.62 1.44 -9.98%
  QoQ % -3.15% -5.22% 0.75% -4.32% -14.20% 12.50% -
  Horiz. % 85.42% 88.19% 93.06% 92.36% 96.53% 112.50% 100.00%
P/EPS 24.63 22.02 26.25 93.23 384.58 -22.63 16.57 30.28%
  QoQ % 11.85% -16.11% -71.84% -75.76% 1,799.43% -236.57% -
  Horiz. % 148.64% 132.89% 158.42% 562.64% 2,320.94% -136.57% 100.00%
EY 4.06 4.54 3.81 1.07 0.26 -4.42 6.03 -23.20%
  QoQ % -10.57% 19.16% 256.07% 311.54% 105.88% -173.30% -
  Horiz. % 67.33% 75.29% 63.18% 17.74% 4.31% -73.30% 100.00%
DY 0.00 0.00 4.72 0.00 0.00 0.00 2.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 188.80% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.58 0.62 0.59 0.57 0.60 0.65 0.67 -9.18%
  QoQ % -6.45% 5.08% 3.51% -5.00% -7.69% -2.99% -
  Horiz. % 86.57% 92.54% 88.06% 85.07% 89.55% 97.01% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

275  849  537  455 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.30+0.04 
 DNEX-WD 0.06+0.015 
 BIOHLDG 0.295-0.005 
 XOX 0.08-0.01 
 PHB 0.0250.00 
 XOX-WC 0.020.00 
 LUSTER 0.195+0.01 
 VIZIONE 0.225-0.045 
 QES 0.365-0.015 
 AT 0.175-0.005 

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!

TOP ARTICLES

1. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
2. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
3. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
4. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
5. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
6. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
7. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
8. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
PARTNERS & BROKERS