Highlights

[MBG] QoQ Cumulative Quarter Result on 2017-01-31 [#4]

Stock [MBG]: MINTYE BHD
Announcement Date 31-Mar-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2017
Quarter 31-Jan-2017  [#4]
Profit Trend QoQ -     396.96%    YoY -     -44.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Revenue 38,238 25,997 13,654 48,154 34,694 22,900 10,958 129.54%
  QoQ % 47.09% 90.40% -71.65% 38.80% 51.50% 108.98% -
  Horiz. % 348.95% 237.24% 124.60% 439.44% 316.61% 208.98% 100.00%
PBT 2,153 1,693 1,056 3,521 897 289 -945 -
  QoQ % 27.17% 60.32% -70.01% 292.53% 210.38% 130.58% -
  Horiz. % -227.83% -179.15% -111.75% -372.59% -94.92% -30.58% 100.00%
Tax -435 -413 -266 -1,073 -421 -208 143 -
  QoQ % -5.33% -55.26% 75.21% -154.87% -102.40% -245.45% -
  Horiz. % -304.20% -288.81% -186.01% -750.35% -294.41% -145.45% 100.00%
NP 1,718 1,280 790 2,448 476 81 -802 -
  QoQ % 34.22% 62.03% -67.73% 414.29% 487.65% 110.10% -
  Horiz. % -214.21% -159.60% -98.50% -305.24% -59.35% -10.10% 100.00%
NP to SH 1,770 1,296 787 2,455 494 83 -786 -
  QoQ % 36.57% 64.68% -67.94% 396.96% 495.18% 110.56% -
  Horiz. % -225.19% -164.89% -100.13% -312.34% -62.85% -10.56% 100.00%
Tax Rate 20.20 % 24.39 % 25.19 % 30.47 % 46.93 % 71.97 % - % -
  QoQ % -17.18% -3.18% -17.33% -35.07% -34.79% 0.00% -
  Horiz. % 28.07% 33.89% 35.00% 42.34% 65.21% 100.00% -
Total Cost 36,520 24,717 12,864 45,706 34,218 22,819 11,760 112.42%
  QoQ % 47.75% 92.14% -71.85% 33.57% 49.95% 94.04% -
  Horiz. % 310.54% 210.18% 109.39% 388.66% 290.97% 194.04% 100.00%
Net Worth 110,047 109,439 111,264 109,439 107,615 107,007 108,831 0.74%
  QoQ % 0.56% -1.64% 1.67% 1.69% 0.57% -1.68% -
  Horiz. % 101.12% 100.56% 102.23% 100.56% 98.88% 98.32% 100.00%
Dividend
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Div - - - 3,040 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 123.83 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Net Worth 110,047 109,439 111,264 109,439 107,615 107,007 108,831 0.74%
  QoQ % 0.56% -1.64% 1.67% 1.69% 0.57% -1.68% -
  Horiz. % 101.12% 100.56% 102.23% 100.56% 98.88% 98.32% 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
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
NP Margin 4.49 % 4.92 % 5.79 % 5.08 % 1.37 % 0.35 % -7.32 % -
  QoQ % -8.74% -15.03% 13.98% 270.80% 291.43% 104.78% -
  Horiz. % -61.34% -67.21% -79.10% -69.40% -18.72% -4.78% 100.00%
ROE 1.61 % 1.18 % 0.71 % 2.24 % 0.46 % 0.08 % -0.72 % -
  QoQ % 36.44% 66.20% -68.30% 386.96% 475.00% 111.11% -
  Horiz. % -223.61% -163.89% -98.61% -311.11% -63.89% -11.11% 100.00%
Per Share
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 62.89 42.76 22.46 79.20 57.06 37.66 18.02 129.56%
  QoQ % 47.08% 90.38% -71.64% 38.80% 51.51% 108.99% -
  Horiz. % 349.00% 237.29% 124.64% 439.51% 316.65% 208.99% 100.00%
EPS 2.91 2.13 1.29 4.04 0.81 0.14 -1.29 -
  QoQ % 36.62% 65.12% -68.07% 398.77% 478.57% 110.85% -
  Horiz. % -225.58% -165.12% -100.00% -313.18% -62.79% -10.85% 100.00%
DPS 0.00 0.00 0.00 5.00 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 1.8100 1.8000 1.8300 1.8000 1.7700 1.7600 1.7900 0.74%
  QoQ % 0.56% -1.64% 1.67% 1.69% 0.57% -1.68% -
  Horiz. % 101.12% 100.56% 102.23% 100.56% 98.88% 98.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 62.89 42.76 22.46 79.20 57.06 37.66 18.02 129.56%
  QoQ % 47.08% 90.38% -71.64% 38.80% 51.51% 108.99% -
  Horiz. % 349.00% 237.29% 124.64% 439.51% 316.65% 208.99% 100.00%
EPS 2.91 2.13 1.29 4.04 0.81 0.14 -1.29 -
  QoQ % 36.62% 65.12% -68.07% 398.77% 478.57% 110.85% -
  Horiz. % -225.58% -165.12% -100.00% -313.18% -62.79% -10.85% 100.00%
DPS 0.00 0.00 0.00 5.00 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 1.8100 1.8000 1.8300 1.8000 1.7700 1.7600 1.7900 0.74%
  QoQ % 0.56% -1.64% 1.67% 1.69% 0.57% -1.68% -
  Horiz. % 101.12% 100.56% 102.23% 100.56% 98.88% 98.32% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 -
Price 1.0500 1.0700 1.3000 1.0000 1.0400 1.0800 1.2000 -
P/RPS 1.67 2.50 5.79 1.26 1.82 2.87 6.66 -60.14%
  QoQ % -33.20% -56.82% 359.52% -30.77% -36.59% -56.91% -
  Horiz. % 25.08% 37.54% 86.94% 18.92% 27.33% 43.09% 100.00%
P/EPS 36.07 50.20 100.43 24.77 128.00 791.13 -92.82 -
  QoQ % -28.15% -50.01% 305.45% -80.65% -83.82% 952.33% -
  Horiz. % -38.86% -54.08% -108.20% -26.69% -137.90% -852.33% 100.00%
EY 2.77 1.99 1.00 4.04 0.78 0.13 -1.08 -
  QoQ % 39.20% 99.00% -75.25% 417.95% 500.00% 112.04% -
  Horiz. % -256.48% -184.26% -92.59% -374.07% -72.22% -12.04% 100.00%
DY 0.00 0.00 0.00 5.00 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% - - -
P/NAPS 0.58 0.59 0.71 0.56 0.59 0.61 0.67 -9.14%
  QoQ % -1.69% -16.90% 26.79% -5.08% -3.28% -8.96% -
  Horiz. % 86.57% 88.06% 105.97% 83.58% 88.06% 91.04% 100.00%
Price Multiplier on Announcement Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 20/12/17 21/09/17 30/06/17 31/03/17 27/12/16 30/09/16 24/06/16 -
Price 1.0400 1.0500 1.1400 1.0600 1.0100 1.0500 1.1700 -
P/RPS 1.65 2.46 5.08 1.34 1.77 2.79 6.49 -59.77%
  QoQ % -32.93% -51.57% 279.10% -24.29% -36.56% -57.01% -
  Horiz. % 25.42% 37.90% 78.27% 20.65% 27.27% 42.99% 100.00%
P/EPS 35.72 49.26 88.07 26.25 124.31 769.16 -90.50 -
  QoQ % -27.49% -44.07% 235.50% -78.88% -83.84% 949.90% -
  Horiz. % -39.47% -54.43% -97.31% -29.01% -137.36% -849.90% 100.00%
EY 2.80 2.03 1.14 3.81 0.80 0.13 -1.10 -
  QoQ % 37.93% 78.07% -70.08% 376.25% 515.38% 111.82% -
  Horiz. % -254.55% -184.55% -103.64% -346.36% -72.73% -11.82% 100.00%
DY 0.00 0.00 0.00 4.72 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 0.57 0.58 0.62 0.59 0.57 0.60 0.65 -8.36%
  QoQ % -1.72% -6.45% 5.08% 3.51% -5.00% -7.69% -
  Horiz. % 87.69% 89.23% 95.38% 90.77% 87.69% 92.31% 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.
 


 

2018 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.820.00 
 KOTRA 2.100.00 
 UCREST 0.1550.00 
 PINEAPP 0.3850.00 
 PUC 0.0550.00 
 WILLOW 0.4350.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0650.00 
 BTECH 0.2150.00 
 3A 0.7850.00 
Partners & Brokers