Highlights

[MBG] QoQ Cumulative Quarter Result on 2015-04-30 [#1]

Stock [MBG]: MINTYE BHD
Announcement Date 30-Jun-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2016
Quarter 30-Apr-2015  [#1]
Profit Trend QoQ -     -85.97%    YoY -     -53.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Revenue 50,515 37,344 23,990 11,485 50,308 39,450 27,972 48.14%
  QoQ % 35.27% 55.66% 108.88% -77.17% 27.52% 41.03% -
  Horiz. % 180.59% 133.50% 85.76% 41.06% 179.85% 141.03% 100.00%
PBT 5,953 5,403 2,517 761 5,276 3,237 2,491 78.46%
  QoQ % 10.18% 114.66% 230.75% -85.58% 62.99% 29.95% -
  Horiz. % 238.98% 216.90% 101.04% 30.55% 211.80% 129.95% 100.00%
Tax -1,551 -1,270 -635 -204 -1,330 -772 -590 90.14%
  QoQ % -22.13% -100.00% -211.27% 84.66% -72.28% -30.85% -
  Horiz. % 262.88% 215.25% 107.63% 34.58% 225.42% 130.85% 100.00%
NP 4,402 4,133 1,882 557 3,946 2,465 1,901 74.76%
  QoQ % 6.51% 119.61% 237.88% -85.88% 60.08% 29.67% -
  Horiz. % 231.56% 217.41% 99.00% 29.30% 207.57% 129.67% 100.00%
NP to SH 4,400 4,124 1,878 554 3,950 2,474 1,900 74.77%
  QoQ % 6.69% 119.60% 238.99% -85.97% 59.66% 30.21% -
  Horiz. % 231.58% 217.05% 98.84% 29.16% 207.89% 130.21% 100.00%
Tax Rate 26.05 % 23.51 % 25.23 % 26.81 % 25.21 % 23.85 % 23.69 % 6.52%
  QoQ % 10.80% -6.82% -5.89% 6.35% 5.70% 0.68% -
  Horiz. % 109.96% 99.24% 106.50% 113.17% 106.42% 100.68% 100.00%
Total Cost 46,113 33,211 22,108 10,928 46,362 36,985 26,071 46.10%
  QoQ % 38.85% 50.22% 102.31% -76.43% 25.35% 41.86% -
  Horiz. % 176.87% 127.39% 84.80% 41.92% 177.83% 141.86% 100.00%
Net Worth 108,784 108,831 107,007 108,223 107,586 106,400 106,400 1.48%
  QoQ % -0.04% 1.70% -1.12% 0.59% 1.12% 0.00% -
  Horiz. % 102.24% 102.29% 100.57% 101.71% 101.12% 100.00% 100.00%
Dividend
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Div 1,823 - - - 1,823 1,824 1,824 -0.03%
  QoQ % 0.00% 0.00% 0.00% 0.00% -0.03% 0.00% -
  Horiz. % 99.96% 0.00% 0.00% 0.00% 99.97% 100.00% 100.00%
Div Payout % 41.44 % - % - % - % 46.16 % 73.73 % 96.00 % -42.80%
  QoQ % 0.00% 0.00% 0.00% 0.00% -37.39% -23.20% -
  Horiz. % 43.17% 0.00% 0.00% 0.00% 48.08% 76.80% 100.00%
Equity
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Net Worth 108,784 108,831 107,007 108,223 107,586 106,400 106,400 1.48%
  QoQ % -0.04% 1.70% -1.12% 0.59% 1.12% 0.00% -
  Horiz. % 102.24% 102.29% 100.57% 101.71% 101.12% 100.00% 100.00%
NOSH 60,773 60,800 60,800 60,800 60,783 60,800 60,800 -0.03%
  QoQ % -0.04% 0.00% 0.00% 0.03% -0.03% 0.00% -
  Horiz. % 99.96% 100.00% 100.00% 100.00% 99.97% 100.00% 100.00%
Ratio Analysis
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
NP Margin 8.71 % 11.07 % 7.84 % 4.85 % 7.84 % 6.25 % 6.80 % 17.89%
  QoQ % -21.32% 41.20% 61.65% -38.14% 25.44% -8.09% -
  Horiz. % 128.09% 162.79% 115.29% 71.32% 115.29% 91.91% 100.00%
ROE 4.04 % 3.79 % 1.76 % 0.51 % 3.67 % 2.33 % 1.79 % 71.81%
  QoQ % 6.60% 115.34% 245.10% -86.10% 57.51% 30.17% -
  Horiz. % 225.70% 211.73% 98.32% 28.49% 205.03% 130.17% 100.00%
Per Share
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 83.12 61.42 39.46 18.89 82.77 64.88 46.01 48.17%
  QoQ % 35.33% 55.65% 108.89% -77.18% 27.57% 41.01% -
  Horiz. % 180.66% 133.49% 85.76% 41.06% 179.90% 141.01% 100.00%
EPS 7.24 6.78 3.09 0.91 6.50 4.07 3.13 74.64%
  QoQ % 6.78% 119.42% 239.56% -86.00% 59.71% 30.03% -
  Horiz. % 231.31% 216.61% 98.72% 29.07% 207.67% 130.03% 100.00%
DPS 3.00 0.00 0.00 0.00 3.00 3.00 3.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% 100.00% 100.00%
NAPS 1.7900 1.7900 1.7600 1.7800 1.7700 1.7500 1.7500 1.51%
  QoQ % 0.00% 1.70% -1.12% 0.56% 1.14% 0.00% -
  Horiz. % 102.29% 102.29% 100.57% 101.71% 101.14% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 83.08 61.42 39.46 18.89 82.74 64.88 46.01 48.13%
  QoQ % 35.27% 55.65% 108.89% -77.17% 27.53% 41.01% -
  Horiz. % 180.57% 133.49% 85.76% 41.06% 179.83% 141.01% 100.00%
EPS 7.24 6.78 3.09 0.91 6.50 4.07 3.13 74.64%
  QoQ % 6.78% 119.42% 239.56% -86.00% 59.71% 30.03% -
  Horiz. % 231.31% 216.61% 98.72% 29.07% 207.67% 130.03% 100.00%
DPS 3.00 0.00 0.00 0.00 3.00 3.00 3.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% 100.00% 100.00%
NAPS 1.7892 1.7900 1.7600 1.7800 1.7695 1.7500 1.7500 1.48%
  QoQ % -0.04% 1.70% -1.12% 0.59% 1.11% 0.00% -
  Horiz. % 102.24% 102.29% 100.57% 101.71% 101.11% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 -
Price 1.2500 1.2200 1.2200 1.3300 1.1800 1.2500 1.3000 -
P/RPS 1.50 1.99 3.09 7.04 1.43 1.93 2.83 -34.43%
  QoQ % -24.62% -35.60% -56.11% 392.31% -25.91% -31.80% -
  Horiz. % 53.00% 70.32% 109.19% 248.76% 50.53% 68.20% 100.00%
P/EPS 17.27 17.99 39.50 145.96 18.16 30.72 41.60 -44.26%
  QoQ % -4.00% -54.46% -72.94% 703.74% -40.89% -26.15% -
  Horiz. % 41.51% 43.25% 94.95% 350.87% 43.65% 73.85% 100.00%
EY 5.79 5.56 2.53 0.69 5.51 3.26 2.40 79.59%
  QoQ % 4.14% 119.76% 266.67% -87.48% 69.02% 35.83% -
  Horiz. % 241.25% 231.67% 105.42% 28.75% 229.58% 135.83% 100.00%
DY 2.40 0.00 0.00 0.00 2.54 2.40 2.31 2.57%
  QoQ % 0.00% 0.00% 0.00% 0.00% 5.83% 3.90% -
  Horiz. % 103.90% 0.00% 0.00% 0.00% 109.96% 103.90% 100.00%
P/NAPS 0.70 0.68 0.69 0.75 0.67 0.71 0.74 -3.63%
  QoQ % 2.94% -1.45% -8.00% 11.94% -5.63% -4.05% -
  Horiz. % 94.59% 91.89% 93.24% 101.35% 90.54% 95.95% 100.00%
Price Multiplier on Announcement Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 30/03/16 18/12/15 30/09/15 30/06/15 27/03/15 24/12/14 26/09/14 -
Price 1.2000 1.2500 1.2200 1.2200 1.2300 1.1500 1.2500 -
P/RPS 1.44 2.04 3.09 6.46 1.49 1.77 2.72 -34.48%
  QoQ % -29.41% -33.98% -52.17% 333.56% -15.82% -34.93% -
  Horiz. % 52.94% 75.00% 113.60% 237.50% 54.78% 65.07% 100.00%
P/EPS 16.57 18.43 39.50 133.89 18.93 28.26 40.00 -44.34%
  QoQ % -10.09% -53.34% -70.50% 607.29% -33.01% -29.35% -
  Horiz. % 41.42% 46.08% 98.75% 334.73% 47.33% 70.65% 100.00%
EY 6.03 5.43 2.53 0.75 5.28 3.54 2.50 79.57%
  QoQ % 11.05% 114.62% 237.33% -85.80% 49.15% 41.60% -
  Horiz. % 241.20% 217.20% 101.20% 30.00% 211.20% 141.60% 100.00%
DY 2.50 0.00 0.00 0.00 2.44 2.61 2.40 2.75%
  QoQ % 0.00% 0.00% 0.00% 0.00% -6.51% 8.75% -
  Horiz. % 104.17% 0.00% 0.00% 0.00% 101.67% 108.75% 100.00%
P/NAPS 0.67 0.70 0.69 0.69 0.69 0.66 0.71 -3.78%
  QoQ % -4.29% 1.45% 0.00% 0.00% 4.55% -7.04% -
  Horiz. % 94.37% 98.59% 97.18% 97.18% 97.18% 92.96% 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.
 


 

402  228  504  796 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.165-0.01 
 HSI-H6P 0.265-0.04 
 HSI-C7F 0.35+0.02 
 EDUSPEC 0.06+0.005 
 TAWIN-PA 0.055+0.01 
 KNM 0.38+0.005 
 KNM-WB 0.19+0.01 
 PCCS 0.54+0.035 
 DSONIC-WA 0.41-0.02 
 IRIS 0.16+0.005 
Partners & Brokers