Highlights

[MBG] QoQ Quarter Result on 2013-04-30 [#1]

Stock [MBG]: MINTYE BHD
Announcement Date 28-Jun-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2014
Quarter 30-Apr-2013  [#1]
Profit Trend QoQ -     355.04%    YoY -     -40.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 11,652 12,304 11,442 11,994 10,362 10,984 15,448 -17.10%
  QoQ % -5.30% 7.53% -4.60% 15.75% -5.66% -28.90% -
  Horiz. % 75.43% 79.65% 74.07% 77.64% 67.08% 71.10% 100.00%
PBT 1,464 1,215 1,605 925 90 208 3,733 -46.33%
  QoQ % 20.49% -24.30% 73.51% 927.78% -56.73% -94.43% -
  Horiz. % 39.22% 32.55% 42.99% 24.78% 2.41% 5.57% 100.00%
Tax -29 -347 -400 -268 -360 243 -844 -89.37%
  QoQ % 91.64% 13.25% -49.25% 25.56% -248.15% 128.79% -
  Horiz. % 3.44% 41.11% 47.39% 31.75% 42.65% -28.79% 100.00%
NP 1,435 868 1,205 657 -270 451 2,889 -37.20%
  QoQ % 65.32% -27.97% 83.41% 343.33% -159.87% -84.39% -
  Horiz. % 49.67% 30.05% 41.71% 22.74% -9.35% 15.61% 100.00%
NP to SH 1,422 873 1,205 658 -258 446 2,883 -37.49%
  QoQ % 62.89% -27.55% 83.13% 355.04% -157.85% -84.53% -
  Horiz. % 49.32% 30.28% 41.80% 22.82% -8.95% 15.47% 100.00%
Tax Rate 1.98 % 28.56 % 24.92 % 28.97 % 400.00 % -116.83 % 22.61 % -80.19%
  QoQ % -93.07% 14.61% -13.98% -92.76% 442.38% -616.72% -
  Horiz. % 8.76% 126.32% 110.22% 128.13% 1,769.13% -516.72% 100.00%
Total Cost 10,217 11,436 10,237 11,337 10,632 10,533 12,559 -12.82%
  QoQ % -10.66% 11.71% -9.70% 6.63% 0.94% -16.13% -
  Horiz. % 81.35% 91.06% 81.51% 90.27% 84.66% 83.87% 100.00%
Net Worth 106,400 105,184 104,576 105,792 105,184 105,184 105,184 0.77%
  QoQ % 1.16% 0.58% -1.15% 0.58% 0.00% 0.00% -
  Horiz. % 101.16% 100.00% 99.42% 100.58% 100.00% 100.00% 100.00%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div - - 3,648 - - - 7,600 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 48.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 302.74 % - % - % - % 263.61 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 114.84% 0.00% 0.00% 0.00% 100.00%
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 106,400 105,184 104,576 105,792 105,184 105,184 105,184 0.77%
  QoQ % 1.16% 0.58% -1.15% 0.58% 0.00% 0.00% -
  Horiz. % 101.16% 100.00% 99.42% 100.58% 100.00% 100.00% 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
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 12.32 % 7.05 % 10.53 % 5.48 % -2.61 % 4.11 % 18.70 % -24.23%
  QoQ % 74.75% -33.05% 92.15% 309.96% -163.50% -78.02% -
  Horiz. % 65.88% 37.70% 56.31% 29.30% -13.96% 21.98% 100.00%
ROE 1.34 % 0.83 % 1.15 % 0.62 % -0.25 % 0.42 % 2.74 % -37.85%
  QoQ % 61.45% -27.83% 85.48% 348.00% -159.52% -84.67% -
  Horiz. % 48.91% 30.29% 41.97% 22.63% -9.12% 15.33% 100.00%
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 19.16 20.24 18.82 19.73 17.04 18.07 25.41 -17.11%
  QoQ % -5.34% 7.55% -4.61% 15.79% -5.70% -28.89% -
  Horiz. % 75.40% 79.65% 74.07% 77.65% 67.06% 71.11% 100.00%
EPS 2.34 1.44 1.98 1.08 -0.42 0.73 4.74 -37.46%
  QoQ % 62.50% -27.27% 83.33% 357.14% -157.53% -84.60% -
  Horiz. % 49.37% 30.38% 41.77% 22.78% -8.86% 15.40% 100.00%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 12.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 48.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.7500 1.7300 1.7200 1.7400 1.7300 1.7300 1.7300 0.77%
  QoQ % 1.16% 0.58% -1.15% 0.58% 0.00% 0.00% -
  Horiz. % 101.16% 100.00% 99.42% 100.58% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 19.16 20.24 18.82 19.73 17.04 18.07 25.41 -17.11%
  QoQ % -5.34% 7.55% -4.61% 15.79% -5.70% -28.89% -
  Horiz. % 75.40% 79.65% 74.07% 77.65% 67.06% 71.11% 100.00%
EPS 2.34 1.44 1.98 1.08 -0.42 0.73 4.74 -37.46%
  QoQ % 62.50% -27.27% 83.33% 357.14% -157.53% -84.60% -
  Horiz. % 49.37% 30.38% 41.77% 22.78% -8.86% 15.40% 100.00%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 12.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 48.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.7500 1.7300 1.7200 1.7400 1.7300 1.7300 1.7300 0.77%
  QoQ % 1.16% 0.58% -1.15% 0.58% 0.00% 0.00% -
  Horiz. % 101.16% 100.00% 99.42% 100.58% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 1.4000 1.3300 1.4000 1.3900 1.4600 1.4500 1.4400 -
P/RPS 7.31 6.57 7.44 7.05 8.57 8.03 5.67 18.40%
  QoQ % 11.26% -11.69% 5.53% -17.74% 6.72% 41.62% -
  Horiz. % 128.92% 115.87% 131.22% 124.34% 151.15% 141.62% 100.00%
P/EPS 59.86 92.63 70.64 128.44 -344.06 197.67 30.37 57.01%
  QoQ % -35.38% 31.13% -45.00% 137.33% -274.06% 550.87% -
  Horiz. % 197.10% 305.00% 232.60% 422.92% -1,132.89% 650.87% 100.00%
EY 1.67 1.08 1.42 0.78 -0.29 0.51 3.29 -36.29%
  QoQ % 54.63% -23.94% 82.05% 368.97% -156.86% -84.50% -
  Horiz. % 50.76% 32.83% 43.16% 23.71% -8.81% 15.50% 100.00%
DY 0.00 0.00 4.29 0.00 0.00 0.00 8.68 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 49.42% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.80 0.77 0.81 0.80 0.84 0.84 0.83 -2.42%
  QoQ % 3.90% -4.94% 1.25% -4.76% 0.00% 1.20% -
  Horiz. % 96.39% 92.77% 97.59% 96.39% 101.20% 101.20% 100.00%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 28/03/14 20/12/13 27/09/13 28/06/13 28/03/13 21/12/12 27/09/12 -
Price 1.3500 1.3800 1.4200 1.4200 1.4800 1.4000 1.4400 -
P/RPS 7.04 6.82 7.55 7.20 8.68 7.75 5.67 15.48%
  QoQ % 3.23% -9.67% 4.86% -17.05% 12.00% 36.68% -
  Horiz. % 124.16% 120.28% 133.16% 126.98% 153.09% 136.68% 100.00%
P/EPS 57.72 96.11 71.65 131.21 -348.78 190.85 30.37 53.25%
  QoQ % -39.94% 34.14% -45.39% 137.62% -282.75% 528.42% -
  Horiz. % 190.06% 316.46% 235.92% 432.04% -1,148.44% 628.42% 100.00%
EY 1.73 1.04 1.40 0.76 -0.29 0.52 3.29 -34.78%
  QoQ % 66.35% -25.71% 84.21% 362.07% -155.77% -84.19% -
  Horiz. % 52.58% 31.61% 42.55% 23.10% -8.81% 15.81% 100.00%
DY 0.00 0.00 4.23 0.00 0.00 0.00 8.68 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 48.73% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.77 0.80 0.83 0.82 0.86 0.81 0.83 -4.87%
  QoQ % -3.75% -3.61% 1.22% -4.65% 6.17% -2.41% -
  Horiz. % 92.77% 96.39% 100.00% 98.80% 103.61% 97.59% 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.
 


 

413  296  522  772 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.455+0.01 
 PUC 0.0550.00 
 MTAG 0.51+0.025 
 SAPNRG 0.27-0.005 
 ARMADA 0.445+0.005 
 MYEG 1.26+0.01 
 GPACKET-WB 0.325+0.005 
 KNM-WB 0.185+0.005 
 HSI-C7F 0.335-0.035 
 HSI-H8B 0.205+0.02 

TOP ARTICLES

1. OVERLOOKED GEM : BENEFICIARY OF BUDGET 2020 !!! Bursa Master
2. Dayang’s Price Rise is not Reflected on Naim - Koon Yew Yin Koon Yew Yin's Blog
3. THE NUMBER ONE CHAMPION UP-TRENDING STOCK OF BURSA FOR YEAR 2019, 2020, 2021 ALL MUST NOT MISS NOW!! THE INVESTMENT APPROACH OF CALVIN TAN
4. MUI PROPERTY (3913) HIGH VALUE STOCK WITH POWERFUL GROWTH CATALYST, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. 5G通信需千万基站!这么多咋建 OCK 以后会很Hoseh ? 有影boh? 股票技术分享
6. Market is idiot to treat all semiconductor companies the same - felicity Good Articles to Share
7. SAPNRG or SAPNRG-WA? i3gambler
8. IMPORTANCE OF INTERNATIONAL, NATIONAL & INDIVIDUAL COMPANY CATALYSTS FOR STOCKS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers