Highlights

[MBG] QoQ Cumulative Quarter Result on 2014-04-30 [#1]

Stock [MBG]: MINTYE BHD
Announcement Date 27-Jun-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2015
Quarter 30-Apr-2014  [#1]
Profit Trend QoQ -     -71.30%    YoY -     81.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 50,308 39,450 27,972 14,387 47,392 35,740 23,436 66.17%
  QoQ % 27.52% 41.03% 94.43% -69.64% 32.60% 52.50% -
  Horiz. % 214.66% 168.33% 119.35% 61.39% 202.22% 152.50% 100.00%
PBT 5,276 3,237 2,491 1,539 5,199 3,745 2,530 63.01%
  QoQ % 62.99% 29.95% 61.86% -70.40% 38.83% 48.02% -
  Horiz. % 208.54% 127.94% 98.46% 60.83% 205.49% 148.02% 100.00%
Tax -1,330 -772 -590 -356 -1,042 -1,015 -668 58.07%
  QoQ % -72.28% -30.85% -65.73% 65.83% -2.66% -51.95% -
  Horiz. % 199.10% 115.57% 88.32% 53.29% 155.99% 151.95% 100.00%
NP 3,946 2,465 1,901 1,183 4,157 2,730 1,862 64.76%
  QoQ % 60.08% 29.67% 60.69% -71.54% 52.27% 46.62% -
  Horiz. % 211.92% 132.38% 102.09% 63.53% 223.25% 146.62% 100.00%
NP to SH 3,950 2,474 1,900 1,191 4,150 2,736 1,863 64.81%
  QoQ % 59.66% 30.21% 59.53% -71.30% 51.68% 46.86% -
  Horiz. % 212.02% 132.80% 101.99% 63.93% 222.76% 146.86% 100.00%
Tax Rate 25.21 % 23.85 % 23.69 % 23.13 % 20.04 % 27.10 % 26.40 % -3.02%
  QoQ % 5.70% 0.68% 2.42% 15.42% -26.05% 2.65% -
  Horiz. % 95.49% 90.34% 89.73% 87.61% 75.91% 102.65% 100.00%
Total Cost 46,362 36,985 26,071 13,204 43,235 33,010 21,574 66.30%
  QoQ % 25.35% 41.86% 97.45% -69.46% 30.98% 53.01% -
  Horiz. % 214.90% 171.43% 120.84% 61.20% 200.40% 153.01% 100.00%
Net Worth 107,586 106,400 106,400 107,007 106,381 105,184 104,576 1.90%
  QoQ % 1.12% 0.00% -0.57% 0.59% 1.14% 0.58% -
  Horiz. % 102.88% 101.74% 101.74% 102.33% 101.73% 100.58% 100.00%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div 1,823 1,824 1,824 - 3,647 3,648 3,648 -36.94%
  QoQ % -0.03% 0.00% 0.00% 0.00% -0.02% 0.00% -
  Horiz. % 49.99% 50.00% 50.00% 0.00% 99.98% 100.00% 100.00%
Div Payout % 46.16 % 73.73 % 96.00 % - % 87.89 % 133.33 % 195.81 % -61.74%
  QoQ % -37.39% -23.20% 0.00% 0.00% -34.08% -31.91% -
  Horiz. % 23.57% 37.65% 49.03% 0.00% 44.89% 68.09% 100.00%
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 107,586 106,400 106,400 107,007 106,381 105,184 104,576 1.90%
  QoQ % 1.12% 0.00% -0.57% 0.59% 1.14% 0.58% -
  Horiz. % 102.88% 101.74% 101.74% 102.33% 101.73% 100.58% 100.00%
NOSH 60,783 60,800 60,800 60,800 60,789 60,800 60,800 -0.02%
  QoQ % -0.03% 0.00% 0.00% 0.02% -0.02% 0.00% -
  Horiz. % 99.97% 100.00% 100.00% 100.00% 99.98% 100.00% 100.00%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 7.84 % 6.25 % 6.80 % 8.22 % 8.77 % 7.64 % 7.95 % -0.92%
  QoQ % 25.44% -8.09% -17.27% -6.27% 14.79% -3.90% -
  Horiz. % 98.62% 78.62% 85.53% 103.40% 110.31% 96.10% 100.00%
ROE 3.67 % 2.33 % 1.79 % 1.11 % 3.90 % 2.60 % 1.78 % 61.78%
  QoQ % 57.51% 30.17% 61.26% -71.54% 50.00% 46.07% -
  Horiz. % 206.18% 130.90% 100.56% 62.36% 219.10% 146.07% 100.00%
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 82.77 64.88 46.01 23.66 77.96 58.78 38.55 66.20%
  QoQ % 27.57% 41.01% 94.46% -69.65% 32.63% 52.48% -
  Horiz. % 214.71% 168.30% 119.35% 61.37% 202.23% 152.48% 100.00%
EPS 6.50 4.07 3.13 1.96 6.83 4.50 3.06 65.02%
  QoQ % 59.71% 30.03% 59.69% -71.30% 51.78% 47.06% -
  Horiz. % 212.42% 133.01% 102.29% 64.05% 223.20% 147.06% 100.00%
DPS 3.00 3.00 3.00 0.00 6.00 6.00 6.00 -36.92%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 50.00% 50.00% 0.00% 100.00% 100.00% 100.00%
NAPS 1.7700 1.7500 1.7500 1.7600 1.7500 1.7300 1.7200 1.92%
  QoQ % 1.14% 0.00% -0.57% 0.57% 1.16% 0.58% -
  Horiz. % 102.91% 101.74% 101.74% 102.33% 101.74% 100.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 82.74 64.88 46.01 23.66 77.95 58.78 38.55 66.16%
  QoQ % 27.53% 41.01% 94.46% -69.65% 32.61% 52.48% -
  Horiz. % 214.63% 168.30% 119.35% 61.37% 202.20% 152.48% 100.00%
EPS 6.50 4.07 3.13 1.96 6.83 4.50 3.06 65.02%
  QoQ % 59.71% 30.03% 59.69% -71.30% 51.78% 47.06% -
  Horiz. % 212.42% 133.01% 102.29% 64.05% 223.20% 147.06% 100.00%
DPS 3.00 3.00 3.00 0.00 6.00 6.00 6.00 -36.92%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 50.00% 50.00% 0.00% 100.00% 100.00% 100.00%
NAPS 1.7695 1.7500 1.7500 1.7600 1.7497 1.7300 1.7200 1.90%
  QoQ % 1.11% 0.00% -0.57% 0.59% 1.14% 0.58% -
  Horiz. % 102.88% 101.74% 101.74% 102.33% 101.73% 100.58% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 1.1800 1.2500 1.3000 1.3000 1.4000 1.3300 1.4000 -
P/RPS 1.43 1.93 2.83 5.49 1.80 2.26 3.63 -46.17%
  QoQ % -25.91% -31.80% -48.45% 205.00% -20.35% -37.74% -
  Horiz. % 39.39% 53.17% 77.96% 151.24% 49.59% 62.26% 100.00%
P/EPS 18.16 30.72 41.60 66.36 20.51 29.56 45.69 -45.85%
  QoQ % -40.89% -26.15% -37.31% 223.55% -30.62% -35.30% -
  Horiz. % 39.75% 67.24% 91.05% 145.24% 44.89% 64.70% 100.00%
EY 5.51 3.26 2.40 1.51 4.88 3.38 2.19 84.68%
  QoQ % 69.02% 35.83% 58.94% -69.06% 44.38% 54.34% -
  Horiz. % 251.60% 148.86% 109.59% 68.95% 222.83% 154.34% 100.00%
DY 2.54 2.40 2.31 0.00 4.29 4.51 4.29 -29.42%
  QoQ % 5.83% 3.90% 0.00% 0.00% -4.88% 5.13% -
  Horiz. % 59.21% 55.94% 53.85% 0.00% 100.00% 105.13% 100.00%
P/NAPS 0.67 0.71 0.74 0.74 0.80 0.77 0.81 -11.85%
  QoQ % -5.63% -4.05% 0.00% -7.50% 3.90% -4.94% -
  Horiz. % 82.72% 87.65% 91.36% 91.36% 98.77% 95.06% 100.00%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 27/03/15 24/12/14 26/09/14 27/06/14 28/03/14 20/12/13 27/09/13 -
Price 1.2300 1.1500 1.2500 1.3000 1.3500 1.3800 1.4200 -
P/RPS 1.49 1.77 2.72 5.49 1.73 2.35 3.68 -45.18%
  QoQ % -15.82% -34.93% -50.46% 217.34% -26.38% -36.14% -
  Horiz. % 40.49% 48.10% 73.91% 149.18% 47.01% 63.86% 100.00%
P/EPS 18.93 28.26 40.00 66.36 19.77 30.67 46.34 -44.86%
  QoQ % -33.01% -29.35% -39.72% 235.66% -35.54% -33.82% -
  Horiz. % 40.85% 60.98% 86.32% 143.20% 42.66% 66.18% 100.00%
EY 5.28 3.54 2.50 1.51 5.06 3.26 2.16 81.17%
  QoQ % 49.15% 41.60% 65.56% -70.16% 55.21% 50.93% -
  Horiz. % 244.44% 163.89% 115.74% 69.91% 234.26% 150.93% 100.00%
DY 2.44 2.61 2.40 0.00 4.44 4.35 4.23 -30.64%
  QoQ % -6.51% 8.75% 0.00% 0.00% 2.07% 2.84% -
  Horiz. % 57.68% 61.70% 56.74% 0.00% 104.96% 102.84% 100.00%
P/NAPS 0.69 0.66 0.71 0.74 0.77 0.80 0.83 -11.56%
  QoQ % 4.55% -7.04% -4.05% -3.90% -3.75% -3.61% -
  Horiz. % 83.13% 79.52% 85.54% 89.16% 92.77% 96.39% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

546  370  524  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers