Highlights

[MBG] QoQ Annualized Quarter Result on 2018-10-31 [#3]

Stock [MBG]: MINTYE BHD
Announcement Date 18-Dec-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2019
Quarter 31-Oct-2018  [#3]
Profit Trend QoQ -     -59.43%    YoY -     -39.04%
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.
 


 

1954 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.780.00 
 KOTRA 1.780.00 
 UCREST 0.1550.00 
 PINEAPP 0.3250.00 
 PUC 0.0750.00 
 WILLOW 0.410.00 
 IRIS 0.160.00 
 TOPGLOV-C60 0.150.00 
 BTECH 0.2150.00 
 3A 0.8550.00 

TOP ARTICLES

1. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
2. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
3. Get To Know These 3 M'sian Companies Featured In Forbes Asia's 200 Best Under A Billion 2019 - Sade Dayangku Good Articles to Share
4. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
5. Politcal linked stock that you should HOLD for GREAT return - GETS Sharing potential stocks that gave at least 50% gain
6. TRACKING UZMA HISTORIC PRICES SHOW GROSSLY UNDERVALUE POSITION, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. Enemies want Pakatan gone, Kit Siang says amid calls for DAP to quit coalition save malaysia!!!
8. 云顶大马为何买帝国?/迪瓦尼山 MSWG前线把关
Partners & Brokers