Highlights

[MBG] QoQ Cumulative Quarter Result on 2014-07-31 [#2]

Stock [MBG]: MINTYE BHD
Announcement Date 26-Sep-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2015
Quarter 31-Jul-2014  [#2]
Profit Trend QoQ -     59.53%    YoY -     1.99%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 11,485 50,308 39,450 27,972 14,387 47,392 35,740 -53.18%
  QoQ % -77.17% 27.52% 41.03% 94.43% -69.64% 32.60% -
  Horiz. % 32.13% 140.76% 110.38% 78.27% 40.25% 132.60% 100.00%
PBT 761 5,276 3,237 2,491 1,539 5,199 3,745 -65.54%
  QoQ % -85.58% 62.99% 29.95% 61.86% -70.40% 38.83% -
  Horiz. % 20.32% 140.88% 86.44% 66.52% 41.09% 138.83% 100.00%
Tax -204 -1,330 -772 -590 -356 -1,042 -1,015 -65.79%
  QoQ % 84.66% -72.28% -30.85% -65.73% 65.83% -2.66% -
  Horiz. % 20.10% 131.03% 76.06% 58.13% 35.07% 102.66% 100.00%
NP 557 3,946 2,465 1,901 1,183 4,157 2,730 -65.44%
  QoQ % -85.88% 60.08% 29.67% 60.69% -71.54% 52.27% -
  Horiz. % 20.40% 144.54% 90.29% 69.63% 43.33% 152.27% 100.00%
NP to SH 554 3,950 2,474 1,900 1,191 4,150 2,736 -65.62%
  QoQ % -85.97% 59.66% 30.21% 59.53% -71.30% 51.68% -
  Horiz. % 20.25% 144.37% 90.42% 69.44% 43.53% 151.68% 100.00%
Tax Rate 26.81 % 25.21 % 23.85 % 23.69 % 23.13 % 20.04 % 27.10 % -0.72%
  QoQ % 6.35% 5.70% 0.68% 2.42% 15.42% -26.05% -
  Horiz. % 98.93% 93.03% 88.01% 87.42% 85.35% 73.95% 100.00%
Total Cost 10,928 46,362 36,985 26,071 13,204 43,235 33,010 -52.24%
  QoQ % -76.43% 25.35% 41.86% 97.45% -69.46% 30.98% -
  Horiz. % 33.11% 140.45% 112.04% 78.98% 40.00% 130.98% 100.00%
Net Worth 108,223 107,586 106,400 106,400 107,007 106,381 105,184 1.92%
  QoQ % 0.59% 1.12% 0.00% -0.57% 0.59% 1.14% -
  Horiz. % 102.89% 102.28% 101.16% 101.16% 101.73% 101.14% 100.00%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div - 1,823 1,824 1,824 - 3,647 3,648 -
  QoQ % 0.00% -0.03% 0.00% 0.00% 0.00% -0.02% -
  Horiz. % 0.00% 49.99% 50.00% 50.00% 0.00% 99.98% 100.00%
Div Payout % - % 46.16 % 73.73 % 96.00 % - % 87.89 % 133.33 % -
  QoQ % 0.00% -37.39% -23.20% 0.00% 0.00% -34.08% -
  Horiz. % 0.00% 34.62% 55.30% 72.00% 0.00% 65.92% 100.00%
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 108,223 107,586 106,400 106,400 107,007 106,381 105,184 1.92%
  QoQ % 0.59% 1.12% 0.00% -0.57% 0.59% 1.14% -
  Horiz. % 102.89% 102.28% 101.16% 101.16% 101.73% 101.14% 100.00%
NOSH 60,800 60,783 60,800 60,800 60,800 60,789 60,800 -
  QoQ % 0.03% -0.03% 0.00% 0.00% 0.02% -0.02% -
  Horiz. % 100.00% 99.97% 100.00% 100.00% 100.00% 99.98% 100.00%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 4.85 % 7.84 % 6.25 % 6.80 % 8.22 % 8.77 % 7.64 % -26.20%
  QoQ % -38.14% 25.44% -8.09% -17.27% -6.27% 14.79% -
  Horiz. % 63.48% 102.62% 81.81% 89.01% 107.59% 114.79% 100.00%
ROE 0.51 % 3.67 % 2.33 % 1.79 % 1.11 % 3.90 % 2.60 % -66.34%
  QoQ % -86.10% 57.51% 30.17% 61.26% -71.54% 50.00% -
  Horiz. % 19.62% 141.15% 89.62% 68.85% 42.69% 150.00% 100.00%
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 18.89 82.77 64.88 46.01 23.66 77.96 58.78 -53.18%
  QoQ % -77.18% 27.57% 41.01% 94.46% -69.65% 32.63% -
  Horiz. % 32.14% 140.81% 110.38% 78.27% 40.25% 132.63% 100.00%
EPS 0.91 6.50 4.07 3.13 1.96 6.83 4.50 -65.65%
  QoQ % -86.00% 59.71% 30.03% 59.69% -71.30% 51.78% -
  Horiz. % 20.22% 144.44% 90.44% 69.56% 43.56% 151.78% 100.00%
DPS 0.00 3.00 3.00 3.00 0.00 6.00 6.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 50.00% 50.00% 50.00% 0.00% 100.00% 100.00%
NAPS 1.7800 1.7700 1.7500 1.7500 1.7600 1.7500 1.7300 1.92%
  QoQ % 0.56% 1.14% 0.00% -0.57% 0.57% 1.16% -
  Horiz. % 102.89% 102.31% 101.16% 101.16% 101.73% 101.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 18.89 82.74 64.88 46.01 23.66 77.95 58.78 -53.18%
  QoQ % -77.17% 27.53% 41.01% 94.46% -69.65% 32.61% -
  Horiz. % 32.14% 140.76% 110.38% 78.27% 40.25% 132.61% 100.00%
EPS 0.91 6.50 4.07 3.13 1.96 6.83 4.50 -65.65%
  QoQ % -86.00% 59.71% 30.03% 59.69% -71.30% 51.78% -
  Horiz. % 20.22% 144.44% 90.44% 69.56% 43.56% 151.78% 100.00%
DPS 0.00 3.00 3.00 3.00 0.00 6.00 6.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 50.00% 50.00% 50.00% 0.00% 100.00% 100.00%
NAPS 1.7800 1.7695 1.7500 1.7500 1.7600 1.7497 1.7300 1.92%
  QoQ % 0.59% 1.11% 0.00% -0.57% 0.59% 1.14% -
  Horiz. % 102.89% 102.28% 101.16% 101.16% 101.73% 101.14% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 1.3300 1.1800 1.2500 1.3000 1.3000 1.4000 1.3300 -
P/RPS 7.04 1.43 1.93 2.83 5.49 1.80 2.26 113.74%
  QoQ % 392.31% -25.91% -31.80% -48.45% 205.00% -20.35% -
  Horiz. % 311.50% 63.27% 85.40% 125.22% 242.92% 79.65% 100.00%
P/EPS 145.96 18.16 30.72 41.60 66.36 20.51 29.56 190.82%
  QoQ % 703.74% -40.89% -26.15% -37.31% 223.55% -30.62% -
  Horiz. % 493.78% 61.43% 103.92% 140.73% 224.49% 69.38% 100.00%
EY 0.69 5.51 3.26 2.40 1.51 4.88 3.38 -65.43%
  QoQ % -87.48% 69.02% 35.83% 58.94% -69.06% 44.38% -
  Horiz. % 20.41% 163.02% 96.45% 71.01% 44.67% 144.38% 100.00%
DY 0.00 2.54 2.40 2.31 0.00 4.29 4.51 -
  QoQ % 0.00% 5.83% 3.90% 0.00% 0.00% -4.88% -
  Horiz. % 0.00% 56.32% 53.22% 51.22% 0.00% 95.12% 100.00%
P/NAPS 0.75 0.67 0.71 0.74 0.74 0.80 0.77 -1.74%
  QoQ % 11.94% -5.63% -4.05% 0.00% -7.50% 3.90% -
  Horiz. % 97.40% 87.01% 92.21% 96.10% 96.10% 103.90% 100.00%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/06/15 27/03/15 24/12/14 26/09/14 27/06/14 28/03/14 20/12/13 -
Price 1.2200 1.2300 1.1500 1.2500 1.3000 1.3500 1.3800 -
P/RPS 6.46 1.49 1.77 2.72 5.49 1.73 2.35 96.60%
  QoQ % 333.56% -15.82% -34.93% -50.46% 217.34% -26.38% -
  Horiz. % 274.89% 63.40% 75.32% 115.74% 233.62% 73.62% 100.00%
P/EPS 133.89 18.93 28.26 40.00 66.36 19.77 30.67 167.83%
  QoQ % 607.29% -33.01% -29.35% -39.72% 235.66% -35.54% -
  Horiz. % 436.55% 61.72% 92.14% 130.42% 216.37% 64.46% 100.00%
EY 0.75 5.28 3.54 2.50 1.51 5.06 3.26 -62.56%
  QoQ % -85.80% 49.15% 41.60% 65.56% -70.16% 55.21% -
  Horiz. % 23.01% 161.96% 108.59% 76.69% 46.32% 155.21% 100.00%
DY 0.00 2.44 2.61 2.40 0.00 4.44 4.35 -
  QoQ % 0.00% -6.51% 8.75% 0.00% 0.00% 2.07% -
  Horiz. % 0.00% 56.09% 60.00% 55.17% 0.00% 102.07% 100.00%
P/NAPS 0.69 0.69 0.66 0.71 0.74 0.77 0.80 -9.42%
  QoQ % 0.00% 4.55% -7.04% -4.05% -3.90% -3.75% -
  Horiz. % 86.25% 86.25% 82.50% 88.75% 92.50% 96.25% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

397  508  345 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.67-0.015 
 ARMADA 0.25-0.005 
 VELESTO 0.1750.00 
 KNM 0.255-0.01 
 AIRASIA 0.8250.00 
 ICON 0.145+0.005 
 AT 0.080.00 
 LAMBO 0.0250.00 
 CAREPLS 1.19-0.36 
 RSAWIT 0.34+0.03 

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