Highlights

[MBG] QoQ Cumulative Quarter Result on 2014-10-31 [#3]

Stock [MBG]: MINTYE BHD
Announcement Date 24-Dec-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2015
Quarter 31-Oct-2014  [#3]
Profit Trend QoQ -     30.21%    YoY -     -9.58%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 23,990 11,485 50,308 39,450 27,972 14,387 47,392 -36.56%
  QoQ % 108.88% -77.17% 27.52% 41.03% 94.43% -69.64% -
  Horiz. % 50.62% 24.23% 106.15% 83.24% 59.02% 30.36% 100.00%
PBT 2,517 761 5,276 3,237 2,491 1,539 5,199 -38.43%
  QoQ % 230.75% -85.58% 62.99% 29.95% 61.86% -70.40% -
  Horiz. % 48.41% 14.64% 101.48% 62.26% 47.91% 29.60% 100.00%
Tax -635 -204 -1,330 -772 -590 -356 -1,042 -28.19%
  QoQ % -211.27% 84.66% -72.28% -30.85% -65.73% 65.83% -
  Horiz. % 60.94% 19.58% 127.64% 74.09% 56.62% 34.17% 100.00%
NP 1,882 557 3,946 2,465 1,901 1,183 4,157 -41.13%
  QoQ % 237.88% -85.88% 60.08% 29.67% 60.69% -71.54% -
  Horiz. % 45.27% 13.40% 94.92% 59.30% 45.73% 28.46% 100.00%
NP to SH 1,878 554 3,950 2,474 1,900 1,191 4,150 -41.14%
  QoQ % 238.99% -85.97% 59.66% 30.21% 59.53% -71.30% -
  Horiz. % 45.25% 13.35% 95.18% 59.61% 45.78% 28.70% 100.00%
Tax Rate 25.23 % 26.81 % 25.21 % 23.85 % 23.69 % 23.13 % 20.04 % 16.64%
  QoQ % -5.89% 6.35% 5.70% 0.68% 2.42% 15.42% -
  Horiz. % 125.90% 133.78% 125.80% 119.01% 118.21% 115.42% 100.00%
Total Cost 22,108 10,928 46,362 36,985 26,071 13,204 43,235 -36.13%
  QoQ % 102.31% -76.43% 25.35% 41.86% 97.45% -69.46% -
  Horiz. % 51.13% 25.28% 107.23% 85.54% 60.30% 30.54% 100.00%
Net Worth 107,007 108,223 107,586 106,400 106,400 107,007 106,381 0.39%
  QoQ % -1.12% 0.59% 1.12% 0.00% -0.57% 0.59% -
  Horiz. % 100.59% 101.73% 101.13% 100.02% 100.02% 100.59% 100.00%
Dividend
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Div - - 1,823 1,824 1,824 - 3,647 -
  QoQ % 0.00% 0.00% -0.03% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 50.00% 50.01% 50.01% 0.00% 100.00%
Div Payout % - % - % 46.16 % 73.73 % 96.00 % - % 87.89 % -
  QoQ % 0.00% 0.00% -37.39% -23.20% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 52.52% 83.89% 109.23% 0.00% 100.00%
Equity
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Net Worth 107,007 108,223 107,586 106,400 106,400 107,007 106,381 0.39%
  QoQ % -1.12% 0.59% 1.12% 0.00% -0.57% 0.59% -
  Horiz. % 100.59% 101.73% 101.13% 100.02% 100.02% 100.59% 100.00%
NOSH 60,800 60,800 60,783 60,800 60,800 60,800 60,789 0.01%
  QoQ % 0.00% 0.03% -0.03% 0.00% 0.00% 0.02% -
  Horiz. % 100.02% 100.02% 99.99% 100.02% 100.02% 100.02% 100.00%
Ratio Analysis
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
NP Margin 7.84 % 4.85 % 7.84 % 6.25 % 6.80 % 8.22 % 8.77 % -7.22%
  QoQ % 61.65% -38.14% 25.44% -8.09% -17.27% -6.27% -
  Horiz. % 89.40% 55.30% 89.40% 71.27% 77.54% 93.73% 100.00%
ROE 1.76 % 0.51 % 3.67 % 2.33 % 1.79 % 1.11 % 3.90 % -41.25%
  QoQ % 245.10% -86.10% 57.51% 30.17% 61.26% -71.54% -
  Horiz. % 45.13% 13.08% 94.10% 59.74% 45.90% 28.46% 100.00%
Per Share
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 39.46 18.89 82.77 64.88 46.01 23.66 77.96 -36.57%
  QoQ % 108.89% -77.18% 27.57% 41.01% 94.46% -69.65% -
  Horiz. % 50.62% 24.23% 106.17% 83.22% 59.02% 30.35% 100.00%
EPS 3.09 0.91 6.50 4.07 3.13 1.96 6.83 -41.15%
  QoQ % 239.56% -86.00% 59.71% 30.03% 59.69% -71.30% -
  Horiz. % 45.24% 13.32% 95.17% 59.59% 45.83% 28.70% 100.00%
DPS 0.00 0.00 3.00 3.00 3.00 0.00 6.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 50.00% 50.00% 50.00% 0.00% 100.00%
NAPS 1.7600 1.7800 1.7700 1.7500 1.7500 1.7600 1.7500 0.38%
  QoQ % -1.12% 0.56% 1.14% 0.00% -0.57% 0.57% -
  Horiz. % 100.57% 101.71% 101.14% 100.00% 100.00% 100.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 39.46 18.89 82.74 64.88 46.01 23.66 77.95 -36.56%
  QoQ % 108.89% -77.17% 27.53% 41.01% 94.46% -69.65% -
  Horiz. % 50.62% 24.23% 106.14% 83.23% 59.03% 30.35% 100.00%
EPS 3.09 0.91 6.50 4.07 3.13 1.96 6.83 -41.15%
  QoQ % 239.56% -86.00% 59.71% 30.03% 59.69% -71.30% -
  Horiz. % 45.24% 13.32% 95.17% 59.59% 45.83% 28.70% 100.00%
DPS 0.00 0.00 3.00 3.00 3.00 0.00 6.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 50.00% 50.00% 50.00% 0.00% 100.00%
NAPS 1.7600 1.7800 1.7695 1.7500 1.7500 1.7600 1.7497 0.39%
  QoQ % -1.12% 0.59% 1.11% 0.00% -0.57% 0.59% -
  Horiz. % 100.59% 101.73% 101.13% 100.02% 100.02% 100.59% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 -
Price 1.2200 1.3300 1.1800 1.2500 1.3000 1.3000 1.4000 -
P/RPS 3.09 7.04 1.43 1.93 2.83 5.49 1.80 43.51%
  QoQ % -56.11% 392.31% -25.91% -31.80% -48.45% 205.00% -
  Horiz. % 171.67% 391.11% 79.44% 107.22% 157.22% 305.00% 100.00%
P/EPS 39.50 145.96 18.16 30.72 41.60 66.36 20.51 54.98%
  QoQ % -72.94% 703.74% -40.89% -26.15% -37.31% 223.55% -
  Horiz. % 192.59% 711.65% 88.54% 149.78% 202.83% 323.55% 100.00%
EY 2.53 0.69 5.51 3.26 2.40 1.51 4.88 -35.54%
  QoQ % 266.67% -87.48% 69.02% 35.83% 58.94% -69.06% -
  Horiz. % 51.84% 14.14% 112.91% 66.80% 49.18% 30.94% 100.00%
DY 0.00 0.00 2.54 2.40 2.31 0.00 4.29 -
  QoQ % 0.00% 0.00% 5.83% 3.90% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 59.21% 55.94% 53.85% 0.00% 100.00%
P/NAPS 0.69 0.75 0.67 0.71 0.74 0.74 0.80 -9.42%
  QoQ % -8.00% 11.94% -5.63% -4.05% 0.00% -7.50% -
  Horiz. % 86.25% 93.75% 83.75% 88.75% 92.50% 92.50% 100.00%
Price Multiplier on Announcement Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 30/09/15 30/06/15 27/03/15 24/12/14 26/09/14 27/06/14 28/03/14 -
Price 1.2200 1.2200 1.2300 1.1500 1.2500 1.3000 1.3500 -
P/RPS 3.09 6.46 1.49 1.77 2.72 5.49 1.73 47.37%
  QoQ % -52.17% 333.56% -15.82% -34.93% -50.46% 217.34% -
  Horiz. % 178.61% 373.41% 86.13% 102.31% 157.23% 317.34% 100.00%
P/EPS 39.50 133.89 18.93 28.26 40.00 66.36 19.77 58.83%
  QoQ % -70.50% 607.29% -33.01% -29.35% -39.72% 235.66% -
  Horiz. % 199.80% 677.24% 95.75% 142.94% 202.33% 335.66% 100.00%
EY 2.53 0.75 5.28 3.54 2.50 1.51 5.06 -37.08%
  QoQ % 237.33% -85.80% 49.15% 41.60% 65.56% -70.16% -
  Horiz. % 50.00% 14.82% 104.35% 69.96% 49.41% 29.84% 100.00%
DY 0.00 0.00 2.44 2.61 2.40 0.00 4.44 -
  QoQ % 0.00% 0.00% -6.51% 8.75% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 54.95% 58.78% 54.05% 0.00% 100.00%
P/NAPS 0.69 0.69 0.69 0.66 0.71 0.74 0.77 -7.07%
  QoQ % 0.00% 0.00% 4.55% -7.04% -4.05% -3.90% -
  Horiz. % 89.61% 89.61% 89.61% 85.71% 92.21% 96.10% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

685  409  577  436 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.035+0.005 
 AT 0.21+0.01 
 BIOHLDG 0.355+0.045 
 MTRONIC 0.12+0.01 
 PHB-WB 0.020.00 
 KANGER 0.175-0.005 
 HIAPTEK 0.280.00 
 TNLOGIS 0.93+0.095 
 MTRONIC-WA 0.075+0.005 
 IRIS 0.355+0.005 

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