Highlights

[MBG] QoQ Cumulative Quarter Result on 2018-10-31 [#3]

Stock [MBG]: MINTYE BHD
Announcement Date 18-Dec-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2019
Quarter 31-Oct-2018  [#3]
Profit Trend QoQ -     -39.14%    YoY -     -39.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Revenue 20,999 9,784 44,447 34,200 21,669 11,552 48,876 -43.15%
  QoQ % 114.63% -77.99% 29.96% 57.83% 87.58% -76.36% -
  Horiz. % 42.96% 20.02% 90.94% 69.97% 44.33% 23.64% 100.00%
PBT 39 -158 755 126 532 339 1,831 -92.37%
  QoQ % 124.68% -120.93% 499.21% -76.32% 56.93% -81.49% -
  Horiz. % 2.13% -8.63% 41.23% 6.88% 29.06% 18.51% 100.00%
Tax -234 -90 799 843 1,171 67 -486 -38.65%
  QoQ % -160.00% -111.26% -5.22% -28.01% 1,647.76% 113.79% -
  Horiz. % 48.15% 18.52% -164.40% -173.46% -240.95% -13.79% 100.00%
NP -195 -248 1,554 969 1,703 406 1,345 -
  QoQ % 21.37% -115.96% 60.37% -43.10% 319.46% -69.81% -
  Horiz. % -14.50% -18.44% 115.54% 72.04% 126.62% 30.19% 100.00%
NP to SH -146 -220 1,674 1,079 1,773 444 1,428 -
  QoQ % 33.64% -113.14% 55.14% -39.14% 299.32% -68.91% -
  Horiz. % -10.22% -15.41% 117.23% 75.56% 124.16% 31.09% 100.00%
Tax Rate 600.00 % - % -105.83 % -669.05 % -220.11 % -19.76 % 26.54 % 704.11%
  QoQ % 0.00% 0.00% 84.18% -203.96% -1,013.92% -174.45% -
  Horiz. % 2,260.74% 0.00% -398.76% -2,520.91% -829.35% -74.45% 100.00%
Total Cost 21,194 10,032 42,893 33,231 19,966 11,146 47,531 -41.72%
  QoQ % 111.26% -76.61% 29.08% 66.44% 79.13% -76.55% -
  Horiz. % 44.59% 21.11% 90.24% 69.91% 42.01% 23.45% 100.00%
Net Worth 110,047 111,264 111,872 111,264 112,480 113,088 110,656 -0.37%
  QoQ % -1.09% -0.54% 0.55% -1.08% -0.54% 2.20% -
  Horiz. % 99.45% 100.55% 101.10% 100.55% 101.65% 102.20% 100.00%
Dividend
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Div - - 1,824 - - - 1,824 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 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. % 0.00% 0.00% 85.30% 0.00% 0.00% 0.00% 100.00%
Equity
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Net Worth 110,047 111,264 111,872 111,264 112,480 113,088 110,656 -0.37%
  QoQ % -1.09% -0.54% 0.55% -1.08% -0.54% 2.20% -
  Horiz. % 99.45% 100.55% 101.10% 100.55% 101.65% 102.20% 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
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
NP Margin -0.93 % -2.53 % 3.50 % 2.83 % 7.86 % 3.51 % 2.75 % -
  QoQ % 63.24% -172.29% 23.67% -63.99% 123.93% 27.64% -
  Horiz. % -33.82% -92.00% 127.27% 102.91% 285.82% 127.64% 100.00%
ROE -0.13 % -0.20 % 1.50 % 0.97 % 1.58 % 0.39 % 1.29 % -
  QoQ % 35.00% -113.33% 54.64% -38.61% 305.13% -69.77% -
  Horiz. % -10.08% -15.50% 116.28% 75.19% 122.48% 30.23% 100.00%
Per Share
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 34.54 16.09 73.10 56.25 35.64 19.00 80.39 -43.15%
  QoQ % 114.67% -77.99% 29.96% 57.83% 87.58% -76.37% -
  Horiz. % 42.97% 20.01% 90.93% 69.97% 44.33% 23.63% 100.00%
EPS -0.24 -0.36 2.75 1.77 2.92 0.73 2.35 -
  QoQ % 33.33% -113.09% 55.37% -39.38% 300.00% -68.94% -
  Horiz. % -10.21% -15.32% 117.02% 75.32% 124.26% 31.06% 100.00%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.8100 1.8300 1.8400 1.8300 1.8500 1.8600 1.8200 -0.37%
  QoQ % -1.09% -0.54% 0.55% -1.08% -0.54% 2.20% -
  Horiz. % 99.45% 100.55% 101.10% 100.55% 101.65% 102.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 34.54 16.09 73.10 56.25 35.64 19.00 80.39 -43.15%
  QoQ % 114.67% -77.99% 29.96% 57.83% 87.58% -76.37% -
  Horiz. % 42.97% 20.01% 90.93% 69.97% 44.33% 23.63% 100.00%
EPS -0.24 -0.36 2.75 1.77 2.92 0.73 2.35 -
  QoQ % 33.33% -113.09% 55.37% -39.38% 300.00% -68.94% -
  Horiz. % -10.21% -15.32% 117.02% 75.32% 124.26% 31.06% 100.00%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.8100 1.8300 1.8400 1.8300 1.8500 1.8600 1.8200 -0.37%
  QoQ % -1.09% -0.54% 0.55% -1.08% -0.54% 2.20% -
  Horiz. % 99.45% 100.55% 101.10% 100.55% 101.65% 102.20% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 -
Price 0.9750 0.7800 0.8000 0.8500 0.9500 0.9500 0.9900 -
P/RPS 2.82 4.85 1.09 1.51 2.67 5.00 1.23 74.14%
  QoQ % -41.86% 344.95% -27.81% -43.45% -46.60% 306.50% -
  Horiz. % 229.27% 394.31% 88.62% 122.76% 217.07% 406.50% 100.00%
P/EPS -406.03 -215.56 29.06 47.90 32.58 130.09 42.15 -
  QoQ % -88.36% -841.78% -39.33% 47.02% -74.96% 208.64% -
  Horiz. % -963.30% -511.41% 68.94% 113.64% 77.30% 308.64% 100.00%
EY -0.25 -0.46 3.44 2.09 3.07 0.77 2.37 -
  QoQ % 45.65% -113.37% 64.59% -31.92% 298.70% -67.51% -
  Horiz. % -10.55% -19.41% 145.15% 88.19% 129.54% 32.49% 100.00%
DY 0.00 0.00 3.75 0.00 0.00 0.00 3.03 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 123.76% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.54 0.43 0.43 0.46 0.51 0.51 0.54 -
  QoQ % 25.58% 0.00% -6.52% -9.80% 0.00% -5.56% -
  Horiz. % 100.00% 79.63% 79.63% 85.19% 94.44% 94.44% 100.00%
Price Multiplier on Announcement Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 25/09/19 26/06/19 28/03/19 18/12/18 26/09/18 29/06/18 27/03/18 -
Price 1.3000 0.7700 0.8000 0.8000 0.8850 0.8350 0.9500 -
P/RPS 3.76 4.78 1.09 1.42 2.48 4.39 1.18 117.00%
  QoQ % -21.34% 338.53% -23.24% -42.74% -43.51% 272.03% -
  Horiz. % 318.64% 405.08% 92.37% 120.34% 210.17% 372.03% 100.00%
P/EPS -541.37 -212.80 29.06 45.08 30.35 114.34 40.45 -
  QoQ % -154.40% -832.28% -35.54% 48.53% -73.46% 182.67% -
  Horiz. % -1,338.37% -526.08% 71.84% 111.45% 75.03% 282.67% 100.00%
EY -0.18 -0.47 3.44 2.22 3.30 0.87 2.47 -
  QoQ % 61.70% -113.66% 54.95% -32.73% 279.31% -64.78% -
  Horiz. % -7.29% -19.03% 139.27% 89.88% 133.60% 35.22% 100.00%
DY 0.00 0.00 3.75 0.00 0.00 0.00 3.16 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 118.67% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.72 0.42 0.43 0.44 0.48 0.45 0.52 24.30%
  QoQ % 71.43% -2.33% -2.27% -8.33% 6.67% -13.46% -
  Horiz. % 138.46% 80.77% 82.69% 84.62% 92.31% 86.54% 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.
 


 

286  257  537  1220 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.055+0.005 
 ISTONE 0.24+0.015 
 MTOUCHE 0.18-0.01 
 XDL 0.175+0.015 
 PERDANA 0.465-0.015 
 EKOVEST 0.74+0.005 
 PWRWELL 0.38+0.005 
 HSI-H8T 0.46+0.025 
 PA 0.0650.00 
Partners & Brokers