Highlights

[MBG] QoQ Cumulative Quarter Result on 2012-10-31 [#3]

Stock [MBG]: MINTYE BHD
Announcement Date 21-Dec-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2013
Quarter 31-Oct-2012  [#3]
Profit Trend QoQ -     11.19%    YoY -     -13.35%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 23,436 11,994 50,814 40,452 29,468 14,020 56,333 -44.30%
  QoQ % 95.40% -76.40% 25.62% 37.27% 110.19% -75.11% -
  Horiz. % 41.60% 21.29% 90.20% 71.81% 52.31% 24.89% 100.00%
PBT 2,530 925 5,548 5,457 5,249 1,516 9,133 -57.54%
  QoQ % 173.51% -83.33% 1.67% 3.96% 246.24% -83.40% -
  Horiz. % 27.70% 10.13% 60.75% 59.75% 57.47% 16.60% 100.00%
Tax -668 -268 -1,354 -1,000 -1,243 -399 -2,645 -60.08%
  QoQ % -149.25% 80.21% -35.40% 19.55% -211.53% 84.91% -
  Horiz. % 25.26% 10.13% 51.19% 37.81% 46.99% 15.09% 100.00%
NP 1,862 657 4,194 4,457 4,006 1,117 6,488 -56.52%
  QoQ % 183.41% -84.33% -5.90% 11.26% 258.64% -82.78% -
  Horiz. % 28.70% 10.13% 64.64% 68.70% 61.74% 17.22% 100.00%
NP to SH 1,863 658 4,179 4,432 3,986 1,103 6,460 -56.38%
  QoQ % 183.13% -84.25% -5.71% 11.19% 261.38% -82.93% -
  Horiz. % 28.84% 10.19% 64.69% 68.61% 61.70% 17.07% 100.00%
Tax Rate 26.40 % 28.97 % 24.41 % 18.33 % 23.68 % 26.32 % 28.96 % -5.99%
  QoQ % -8.87% 18.68% 33.17% -22.59% -10.03% -9.12% -
  Horiz. % 91.16% 100.03% 84.29% 63.29% 81.77% 90.88% 100.00%
Total Cost 21,574 11,337 46,620 35,995 25,462 12,903 49,845 -42.81%
  QoQ % 90.30% -75.68% 29.52% 41.37% 97.33% -74.11% -
  Horiz. % 43.28% 22.74% 93.53% 72.21% 51.08% 25.89% 100.00%
Net Worth 104,576 105,792 105,109 105,184 105,184 107,615 106,366 -1.13%
  QoQ % -1.15% 0.65% -0.07% 0.00% -2.26% 1.17% -
  Horiz. % 98.32% 99.46% 98.82% 98.89% 98.89% 101.17% 100.00%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div 3,648 - 7,594 7,600 7,600 - 7,597 -38.71%
  QoQ % 0.00% 0.00% -0.07% 0.00% 0.00% 0.00% -
  Horiz. % 48.02% 0.00% 99.96% 100.03% 100.03% 0.00% 100.00%
Div Payout % 195.81 % - % 181.73 % 171.48 % 190.67 % - % 117.61 % 40.52%
  QoQ % 0.00% 0.00% 5.98% -10.06% 0.00% 0.00% -
  Horiz. % 166.49% 0.00% 154.52% 145.80% 162.12% 0.00% 100.00%
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 104,576 105,792 105,109 105,184 105,184 107,615 106,366 -1.13%
  QoQ % -1.15% 0.65% -0.07% 0.00% -2.26% 1.17% -
  Horiz. % 98.32% 99.46% 98.82% 98.89% 98.89% 101.17% 100.00%
NOSH 60,800 60,800 60,756 60,800 60,800 60,800 60,780 0.02%
  QoQ % 0.00% 0.07% -0.07% 0.00% 0.00% 0.03% -
  Horiz. % 100.03% 100.03% 99.96% 100.03% 100.03% 100.03% 100.00%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 7.95 % 5.48 % 8.25 % 11.02 % 13.59 % 7.97 % 11.52 % -21.93%
  QoQ % 45.07% -33.58% -25.14% -18.91% 70.51% -30.82% -
  Horiz. % 69.01% 47.57% 71.61% 95.66% 117.97% 69.18% 100.00%
ROE 1.78 % 0.62 % 3.98 % 4.21 % 3.79 % 1.02 % 6.07 % -55.89%
  QoQ % 187.10% -84.42% -5.46% 11.08% 271.57% -83.20% -
  Horiz. % 29.32% 10.21% 65.57% 69.36% 62.44% 16.80% 100.00%
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 38.55 19.73 83.63 66.53 48.47 23.06 92.68 -44.31%
  QoQ % 95.39% -76.41% 25.70% 37.26% 110.19% -75.12% -
  Horiz. % 41.59% 21.29% 90.24% 71.78% 52.30% 24.88% 100.00%
EPS 3.06 1.08 6.87 7.29 6.56 1.81 10.63 -56.44%
  QoQ % 183.33% -84.28% -5.76% 11.13% 262.43% -82.97% -
  Horiz. % 28.79% 10.16% 64.63% 68.58% 61.71% 17.03% 100.00%
DPS 6.00 0.00 12.50 12.50 12.50 0.00 12.50 -38.72%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 48.00% 0.00% 100.00% 100.00% 100.00% 0.00% 100.00%
NAPS 1.7200 1.7400 1.7300 1.7300 1.7300 1.7700 1.7500 -1.15%
  QoQ % -1.15% 0.58% 0.00% 0.00% -2.26% 1.14% -
  Horiz. % 98.29% 99.43% 98.86% 98.86% 98.86% 101.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 38.55 19.73 83.58 66.53 48.47 23.06 92.65 -44.30%
  QoQ % 95.39% -76.39% 25.63% 37.26% 110.19% -75.11% -
  Horiz. % 41.61% 21.30% 90.21% 71.81% 52.32% 24.89% 100.00%
EPS 3.06 1.08 6.87 7.29 6.56 1.81 10.63 -56.44%
  QoQ % 183.33% -84.28% -5.76% 11.13% 262.43% -82.97% -
  Horiz. % 28.79% 10.16% 64.63% 68.58% 61.71% 17.03% 100.00%
DPS 6.00 0.00 12.49 12.50 12.50 0.00 12.50 -38.72%
  QoQ % 0.00% 0.00% -0.08% 0.00% 0.00% 0.00% -
  Horiz. % 48.00% 0.00% 99.92% 100.00% 100.00% 0.00% 100.00%
NAPS 1.7200 1.7400 1.7288 1.7300 1.7300 1.7700 1.7494 -1.12%
  QoQ % -1.15% 0.65% -0.07% 0.00% -2.26% 1.18% -
  Horiz. % 98.32% 99.46% 98.82% 98.89% 98.89% 101.18% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 1.4000 1.3900 1.4600 1.4500 1.4400 1.3000 1.5000 -
P/RPS 3.63 7.05 1.75 2.18 2.97 5.64 1.62 71.32%
  QoQ % -48.51% 302.86% -19.72% -26.60% -47.34% 248.15% -
  Horiz. % 224.07% 435.19% 108.02% 134.57% 183.33% 348.15% 100.00%
P/EPS 45.69 128.44 21.23 19.89 21.96 71.66 14.11 119.03%
  QoQ % -64.43% 504.99% 6.74% -9.43% -69.36% 407.87% -
  Horiz. % 323.81% 910.28% 150.46% 140.96% 155.63% 507.87% 100.00%
EY 2.19 0.78 4.71 5.03 4.55 1.40 7.09 -54.34%
  QoQ % 180.77% -83.44% -6.36% 10.55% 225.00% -80.25% -
  Horiz. % 30.89% 11.00% 66.43% 70.94% 64.17% 19.75% 100.00%
DY 4.29 0.00 8.56 8.62 8.68 0.00 8.33 -35.78%
  QoQ % 0.00% 0.00% -0.70% -0.69% 0.00% 0.00% -
  Horiz. % 51.50% 0.00% 102.76% 103.48% 104.20% 0.00% 100.00%
P/NAPS 0.81 0.80 0.84 0.84 0.83 0.73 0.86 -3.92%
  QoQ % 1.25% -4.76% 0.00% 1.20% 13.70% -15.12% -
  Horiz. % 94.19% 93.02% 97.67% 97.67% 96.51% 84.88% 100.00%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 27/09/13 28/06/13 28/03/13 21/12/12 27/09/12 29/06/12 30/03/12 -
Price 1.4200 1.4200 1.4800 1.4000 1.4400 1.4600 1.3000 -
P/RPS 3.68 7.20 1.77 2.10 2.97 6.33 1.40 90.58%
  QoQ % -48.89% 306.78% -15.71% -29.29% -53.08% 352.14% -
  Horiz. % 262.86% 514.29% 126.43% 150.00% 212.14% 452.14% 100.00%
P/EPS 46.34 131.21 21.52 19.21 21.96 80.48 12.23 143.24%
  QoQ % -64.68% 509.71% 12.02% -12.52% -72.71% 558.05% -
  Horiz. % 378.90% 1,072.85% 175.96% 157.07% 179.56% 658.05% 100.00%
EY 2.16 0.76 4.65 5.21 4.55 1.24 8.18 -58.87%
  QoQ % 184.21% -83.66% -10.75% 14.51% 266.94% -84.84% -
  Horiz. % 26.41% 9.29% 56.85% 63.69% 55.62% 15.16% 100.00%
DY 4.23 0.00 8.45 8.93 8.68 0.00 9.62 -42.20%
  QoQ % 0.00% 0.00% -5.38% 2.88% 0.00% 0.00% -
  Horiz. % 43.97% 0.00% 87.84% 92.83% 90.23% 0.00% 100.00%
P/NAPS 0.83 0.82 0.86 0.81 0.83 0.82 0.74 7.96%
  QoQ % 1.22% -4.65% 6.17% -2.41% 1.22% 10.81% -
  Horiz. % 112.16% 110.81% 116.22% 109.46% 112.16% 110.81% 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
 
 

2107 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.000.00 
 KOTRA 3.100.00 
 UCREST 0.150.00 
 PUC 0.140.00 
 WILLOW 0.440.00 
 EAH-WE 0.0150.00 
 IRIS 0.3550.00 
 TOPGLOV-C79 0.1850.00 
 BTECH 0.5450.00 
 3A 0.840.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS