Highlights

[MBG] QoQ Cumulative Quarter Result on 2018-04-30 [#1]

Stock [MBG]: MINTYE BHD
Announcement Date 29-Jun-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2019
Quarter 30-Apr-2018  [#1]
Profit Trend QoQ -     -68.91%    YoY -     -43.58%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Revenue 44,447 34,200 21,669 11,552 48,876 38,238 25,997 42.84%
  QoQ % 29.96% 57.83% 87.58% -76.36% 27.82% 47.09% -
  Horiz. % 170.97% 131.55% 83.35% 44.44% 188.01% 147.09% 100.00%
PBT 755 126 532 339 1,831 2,153 1,693 -41.54%
  QoQ % 499.21% -76.32% 56.93% -81.49% -14.96% 27.17% -
  Horiz. % 44.60% 7.44% 31.42% 20.02% 108.15% 127.17% 100.00%
Tax 799 843 1,171 67 -486 -435 -413 -
  QoQ % -5.22% -28.01% 1,647.76% 113.79% -11.72% -5.33% -
  Horiz. % -193.46% -204.12% -283.54% -16.22% 117.68% 105.33% 100.00%
NP 1,554 969 1,703 406 1,345 1,718 1,280 13.76%
  QoQ % 60.37% -43.10% 319.46% -69.81% -21.71% 34.22% -
  Horiz. % 121.41% 75.70% 133.05% 31.72% 105.08% 134.22% 100.00%
NP to SH 1,674 1,079 1,773 444 1,428 1,770 1,296 18.55%
  QoQ % 55.14% -39.14% 299.32% -68.91% -19.32% 36.57% -
  Horiz. % 129.17% 83.26% 136.81% 34.26% 110.19% 136.57% 100.00%
Tax Rate -105.83 % -669.05 % -220.11 % -19.76 % 26.54 % 20.20 % 24.39 % -
  QoQ % 84.18% -203.96% -1,013.92% -174.45% 31.39% -17.18% -
  Horiz. % -433.91% -2,743.13% -902.46% -81.02% 108.82% 82.82% 100.00%
Total Cost 42,893 33,231 19,966 11,146 47,531 36,520 24,717 44.26%
  QoQ % 29.08% 66.44% 79.13% -76.55% 30.15% 47.75% -
  Horiz. % 173.54% 134.45% 80.78% 45.09% 192.30% 147.75% 100.00%
Net Worth 111,872 111,264 112,480 113,088 110,656 110,047 109,439 1.47%
  QoQ % 0.55% -1.08% -0.54% 2.20% 0.55% 0.56% -
  Horiz. % 102.22% 101.67% 102.78% 103.33% 101.11% 100.56% 100.00%
Dividend
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Div 1,824 - - - 1,824 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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. % 85.30% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Net Worth 111,872 111,264 112,480 113,088 110,656 110,047 109,439 1.47%
  QoQ % 0.55% -1.08% -0.54% 2.20% 0.55% 0.56% -
  Horiz. % 102.22% 101.67% 102.78% 103.33% 101.11% 100.56% 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
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
NP Margin 3.50 % 2.83 % 7.86 % 3.51 % 2.75 % 4.49 % 4.92 % -20.26%
  QoQ % 23.67% -63.99% 123.93% 27.64% -38.75% -8.74% -
  Horiz. % 71.14% 57.52% 159.76% 71.34% 55.89% 91.26% 100.00%
ROE 1.50 % 0.97 % 1.58 % 0.39 % 1.29 % 1.61 % 1.18 % 17.30%
  QoQ % 54.64% -38.61% 305.13% -69.77% -19.88% 36.44% -
  Horiz. % 127.12% 82.20% 133.90% 33.05% 109.32% 136.44% 100.00%
Per Share
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 73.10 56.25 35.64 19.00 80.39 62.89 42.76 42.83%
  QoQ % 29.96% 57.83% 87.58% -76.37% 27.83% 47.08% -
  Horiz. % 170.95% 131.55% 83.35% 44.43% 188.00% 147.08% 100.00%
EPS 2.75 1.77 2.92 0.73 2.35 2.91 2.13 18.51%
  QoQ % 55.37% -39.38% 300.00% -68.94% -19.24% 36.62% -
  Horiz. % 129.11% 83.10% 137.09% 34.27% 110.33% 136.62% 100.00%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.8400 1.8300 1.8500 1.8600 1.8200 1.8100 1.8000 1.47%
  QoQ % 0.55% -1.08% -0.54% 2.20% 0.55% 0.56% -
  Horiz. % 102.22% 101.67% 102.78% 103.33% 101.11% 100.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 73.10 56.25 35.64 19.00 80.39 62.89 42.76 42.83%
  QoQ % 29.96% 57.83% 87.58% -76.37% 27.83% 47.08% -
  Horiz. % 170.95% 131.55% 83.35% 44.43% 188.00% 147.08% 100.00%
EPS 2.75 1.77 2.92 0.73 2.35 2.91 2.13 18.51%
  QoQ % 55.37% -39.38% 300.00% -68.94% -19.24% 36.62% -
  Horiz. % 129.11% 83.10% 137.09% 34.27% 110.33% 136.62% 100.00%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.8400 1.8300 1.8500 1.8600 1.8200 1.8100 1.8000 1.47%
  QoQ % 0.55% -1.08% -0.54% 2.20% 0.55% 0.56% -
  Horiz. % 102.22% 101.67% 102.78% 103.33% 101.11% 100.56% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 -
Price 0.8000 0.8500 0.9500 0.9500 0.9900 1.0500 1.0700 -
P/RPS 1.09 1.51 2.67 5.00 1.23 1.67 2.50 -42.41%
  QoQ % -27.81% -43.45% -46.60% 306.50% -26.35% -33.20% -
  Horiz. % 43.60% 60.40% 106.80% 200.00% 49.20% 66.80% 100.00%
P/EPS 29.06 47.90 32.58 130.09 42.15 36.07 50.20 -30.47%
  QoQ % -39.33% 47.02% -74.96% 208.64% 16.86% -28.15% -
  Horiz. % 57.89% 95.42% 64.90% 259.14% 83.96% 71.85% 100.00%
EY 3.44 2.09 3.07 0.77 2.37 2.77 1.99 43.89%
  QoQ % 64.59% -31.92% 298.70% -67.51% -14.44% 39.20% -
  Horiz. % 172.86% 105.03% 154.27% 38.69% 119.10% 139.20% 100.00%
DY 3.75 0.00 0.00 0.00 3.03 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 123.76% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.43 0.46 0.51 0.51 0.54 0.58 0.59 -18.97%
  QoQ % -6.52% -9.80% 0.00% -5.56% -6.90% -1.69% -
  Horiz. % 72.88% 77.97% 86.44% 86.44% 91.53% 98.31% 100.00%
Price Multiplier on Announcement Date
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 28/03/19 18/12/18 26/09/18 29/06/18 27/03/18 20/12/17 21/09/17 -
Price 0.8000 0.8000 0.8850 0.8350 0.9500 1.0400 1.0500 -
P/RPS 1.09 1.42 2.48 4.39 1.18 1.65 2.46 -41.79%
  QoQ % -23.24% -42.74% -43.51% 272.03% -28.48% -32.93% -
  Horiz. % 44.31% 57.72% 100.81% 178.46% 47.97% 67.07% 100.00%
P/EPS 29.06 45.08 30.35 114.34 40.45 35.72 49.26 -29.59%
  QoQ % -35.54% 48.53% -73.46% 182.67% 13.24% -27.49% -
  Horiz. % 58.99% 91.51% 61.61% 232.12% 82.12% 72.51% 100.00%
EY 3.44 2.22 3.30 0.87 2.47 2.80 2.03 42.00%
  QoQ % 54.95% -32.73% 279.31% -64.78% -11.79% 37.93% -
  Horiz. % 169.46% 109.36% 162.56% 42.86% 121.67% 137.93% 100.00%
DY 3.75 0.00 0.00 0.00 3.16 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 118.67% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.43 0.44 0.48 0.45 0.52 0.57 0.58 -18.04%
  QoQ % -2.27% -8.33% 6.67% -13.46% -8.77% -1.72% -
  Horiz. % 74.14% 75.86% 82.76% 77.59% 89.66% 98.28% 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.
 


 

576  231  497  610 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.97+0.30 
 WCT-WE 0.18+0.105 
 ARMADA 0.205+0.015 
 EKOVEST-WB 0.48+0.30 
 ECONBHD 0.73+0.145 
 GADANG 0.945+0.23 
 SAPNRG 0.325+0.015 
 FAJAR-WB 0.145+0.115 
 ECONBHD-WA 0.285+0.095 
 GADANG-WB 0.42+0.175 

TOP ARTICLES

1. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
2. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
3. BEST TIME TO SELL ALL LIMIT UP STOCKS AND ALL THAT GONE UP ALOT TODAY, Be Fearful when Others Greedy, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
7. 大马城失而复得 怡克伟士WB大热回勇/温世麟硕士 南洋 - 凭单专栏
8. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
Partners & Brokers