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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers