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
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Revenue 45,600 43,338 46,208 48,876 50,984 51,994 54,616 -11.30%
  QoQ % 5.22% -6.21% -5.46% -4.13% -1.94% -4.80% -
  Horiz. % 83.49% 79.35% 84.61% 89.49% 93.35% 95.20% 100.00%
PBT 168 1,064 1,356 1,831 2,870 3,386 4,224 -88.28%
  QoQ % -84.21% -21.53% -25.94% -36.22% -15.22% -19.84% -
  Horiz. % 3.98% 25.19% 32.10% 43.35% 67.96% 80.16% 100.00%
Tax 1,124 2,342 268 -486 -580 -826 -1,064 -
  QoQ % -52.01% 773.88% 155.14% 16.21% 29.78% 22.37% -
  Horiz. % -105.64% -220.11% -25.19% 45.68% 54.51% 77.63% 100.00%
NP 1,292 3,406 1,624 1,345 2,290 2,560 3,160 -44.82%
  QoQ % -62.07% 109.73% 20.74% -41.28% -10.52% -18.99% -
  Horiz. % 40.89% 107.78% 51.39% 42.56% 72.49% 81.01% 100.00%
NP to SH 1,438 3,546 1,776 1,428 2,360 2,592 3,148 -40.58%
  QoQ % -59.43% 99.66% 24.37% -39.49% -8.95% -17.66% -
  Horiz. % 45.70% 112.64% 56.42% 45.36% 74.97% 82.34% 100.00%
Tax Rate -669.05 % -220.11 % -19.76 % 26.54 % 20.20 % 24.39 % 25.19 % -
  QoQ % -203.96% -1,013.92% -174.45% 31.39% -17.18% -3.18% -
  Horiz. % -2,656.01% -873.80% -78.44% 105.36% 80.19% 96.82% 100.00%
Total Cost 44,308 39,932 44,584 47,531 48,693 49,434 51,456 -9.47%
  QoQ % 10.96% -10.43% -6.20% -2.39% -1.50% -3.93% -
  Horiz. % 86.11% 77.60% 86.64% 92.37% 94.63% 96.07% 100.00%
Net Worth 111,264 112,480 113,088 110,656 110,047 109,439 111,264 -
  QoQ % -1.08% -0.54% 2.20% 0.55% 0.56% -1.64% -
  Horiz. % 100.00% 101.09% 101.64% 99.45% 98.91% 98.36% 100.00%
Dividend
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Div - - - 1,824 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 127.73 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Net Worth 111,264 112,480 113,088 110,656 110,047 109,439 111,264 -
  QoQ % -1.08% -0.54% 2.20% 0.55% 0.56% -1.64% -
  Horiz. % 100.00% 101.09% 101.64% 99.45% 98.91% 98.36% 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
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
NP Margin 2.83 % 7.86 % 3.51 % 2.75 % 4.49 % 4.92 % 5.79 % -37.87%
  QoQ % -63.99% 123.93% 27.64% -38.75% -8.74% -15.03% -
  Horiz. % 48.88% 135.75% 60.62% 47.50% 77.55% 84.97% 100.00%
ROE 1.29 % 3.15 % 1.57 % 1.29 % 2.14 % 2.37 % 2.83 % -40.69%
  QoQ % -59.05% 100.64% 21.71% -39.72% -9.70% -16.25% -
  Horiz. % 45.58% 111.31% 55.48% 45.58% 75.62% 83.75% 100.00%
Per Share
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 75.00 71.28 76.00 80.39 83.86 85.52 89.83 -11.30%
  QoQ % 5.22% -6.21% -5.46% -4.14% -1.94% -4.80% -
  Horiz. % 83.49% 79.35% 84.60% 89.49% 93.35% 95.20% 100.00%
EPS 2.36 5.84 2.92 2.35 3.88 4.26 5.16 -40.55%
  QoQ % -59.59% 100.00% 24.26% -39.43% -8.92% -17.44% -
  Horiz. % 45.74% 113.18% 56.59% 45.54% 75.19% 82.56% 100.00%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.8300 1.8500 1.8600 1.8200 1.8100 1.8000 1.8300 -
  QoQ % -1.08% -0.54% 2.20% 0.55% 0.56% -1.64% -
  Horiz. % 100.00% 101.09% 101.64% 99.45% 98.91% 98.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,684
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 75.00 71.28 76.00 80.39 83.86 85.52 89.83 -11.30%
  QoQ % 5.22% -6.21% -5.46% -4.14% -1.94% -4.80% -
  Horiz. % 83.49% 79.35% 84.60% 89.49% 93.35% 95.20% 100.00%
EPS 2.36 5.84 2.92 2.35 3.88 4.26 5.16 -40.55%
  QoQ % -59.59% 100.00% 24.26% -39.43% -8.92% -17.44% -
  Horiz. % 45.74% 113.18% 56.59% 45.54% 75.19% 82.56% 100.00%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.8300 1.8500 1.8600 1.8200 1.8100 1.8000 1.8300 -
  QoQ % -1.08% -0.54% 2.20% 0.55% 0.56% -1.64% -
  Horiz. % 100.00% 101.09% 101.64% 99.45% 98.91% 98.36% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 -
Price 0.8500 0.9500 0.9500 0.9900 1.0500 1.0700 1.3000 -
P/RPS 1.13 1.33 1.25 1.23 1.25 1.25 1.45 -15.28%
  QoQ % -15.04% 6.40% 1.63% -1.60% 0.00% -13.79% -
  Horiz. % 77.93% 91.72% 86.21% 84.83% 86.21% 86.21% 100.00%
P/EPS 35.92 16.29 32.52 42.15 27.05 25.10 25.11 26.88%
  QoQ % 120.50% -49.91% -22.85% 55.82% 7.77% -0.04% -
  Horiz. % 143.05% 64.87% 129.51% 167.86% 107.73% 99.96% 100.00%
EY 2.78 6.14 3.07 2.37 3.70 3.98 3.98 -21.22%
  QoQ % -54.72% 100.00% 29.54% -35.95% -7.04% 0.00% -
  Horiz. % 69.85% 154.27% 77.14% 59.55% 92.96% 100.00% 100.00%
DY 0.00 0.00 0.00 3.03 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.46 0.51 0.51 0.54 0.58 0.59 0.71 -25.07%
  QoQ % -9.80% 0.00% -5.56% -6.90% -1.69% -16.90% -
  Horiz. % 64.79% 71.83% 71.83% 76.06% 81.69% 83.10% 100.00%
Price Multiplier on Announcement Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 18/12/18 26/09/18 29/06/18 27/03/18 20/12/17 21/09/17 30/06/17 -
Price 0.8000 0.8850 0.8350 0.9500 1.0400 1.0500 1.1400 -
P/RPS 1.07 1.24 1.10 1.18 1.24 1.23 1.27 -10.77%
  QoQ % -13.71% 12.73% -6.78% -4.84% 0.81% -3.15% -
  Horiz. % 84.25% 97.64% 86.61% 92.91% 97.64% 96.85% 100.00%
P/EPS 33.81 15.17 28.59 40.45 26.79 24.63 22.02 32.99%
  QoQ % 122.87% -46.94% -29.32% 50.99% 8.77% 11.85% -
  Horiz. % 153.54% 68.89% 129.84% 183.70% 121.66% 111.85% 100.00%
EY 2.96 6.59 3.50 2.47 3.73 4.06 4.54 -24.75%
  QoQ % -55.08% 88.29% 41.70% -33.78% -8.13% -10.57% -
  Horiz. % 65.20% 145.15% 77.09% 54.41% 82.16% 89.43% 100.00%
DY 0.00 0.00 0.00 3.16 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.44 0.48 0.45 0.52 0.57 0.58 0.62 -20.39%
  QoQ % -8.33% 6.67% -13.46% -8.77% -1.72% -6.45% -
  Horiz. % 70.97% 77.42% 72.58% 83.87% 91.94% 93.55% 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.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers