Highlights

[MBG] QoQ Quarter Result on 2014-04-30 [#1]

Stock [MBG]: MINTYE BHD
Announcement Date 27-Jun-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2015
Quarter 30-Apr-2014  [#1]
Profit Trend QoQ -     -16.24%    YoY -     81.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 10,858 11,478 13,585 14,387 11,652 12,304 11,442 -3.42%
  QoQ % -5.40% -15.51% -5.57% 23.47% -5.30% 7.53% -
  Horiz. % 94.90% 100.31% 118.73% 125.74% 101.84% 107.53% 100.00%
PBT 2,058 746 952 1,539 1,464 1,215 1,605 17.97%
  QoQ % 175.87% -21.64% -38.14% 5.12% 20.49% -24.30% -
  Horiz. % 128.22% 46.48% 59.31% 95.89% 91.21% 75.70% 100.00%
Tax -570 -182 -234 -356 -29 -347 -400 26.55%
  QoQ % -213.19% 22.22% 34.27% -1,127.59% 91.64% 13.25% -
  Horiz. % 142.50% 45.50% 58.50% 89.00% 7.25% 86.75% 100.00%
NP 1,488 564 718 1,183 1,435 868 1,205 15.06%
  QoQ % 163.83% -21.45% -39.31% -17.56% 65.32% -27.97% -
  Horiz. % 123.49% 46.80% 59.59% 98.17% 119.09% 72.03% 100.00%
NP to SH 1,483 574 709 1,191 1,422 873 1,205 14.80%
  QoQ % 158.36% -19.04% -40.47% -16.24% 62.89% -27.55% -
  Horiz. % 123.07% 47.63% 58.84% 98.84% 118.01% 72.45% 100.00%
Tax Rate 27.70 % 24.40 % 24.58 % 23.13 % 1.98 % 28.56 % 24.92 % 7.28%
  QoQ % 13.52% -0.73% 6.27% 1,068.18% -93.07% 14.61% -
  Horiz. % 111.16% 97.91% 98.64% 92.82% 7.95% 114.61% 100.00%
Total Cost 9,370 10,914 12,867 13,204 10,217 11,436 10,237 -5.71%
  QoQ % -14.15% -15.18% -2.55% 29.24% -10.66% 11.71% -
  Horiz. % 91.53% 106.61% 125.69% 128.98% 99.80% 111.71% 100.00%
Net Worth 107,615 106,400 106,400 107,007 106,400 105,184 104,576 1.92%
  QoQ % 1.14% 0.00% -0.57% 0.57% 1.16% 0.58% -
  Horiz. % 102.91% 101.74% 101.74% 102.33% 101.74% 100.58% 100.00%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div - - 1,824 - - - 3,648 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 50.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 257.26 % - % - % - % 302.74 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 84.98% 0.00% 0.00% 0.00% 100.00%
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 107,615 106,400 106,400 107,007 106,400 105,184 104,576 1.92%
  QoQ % 1.14% 0.00% -0.57% 0.57% 1.16% 0.58% -
  Horiz. % 102.91% 101.74% 101.74% 102.33% 101.74% 100.58% 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
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 13.70 % 4.91 % 5.29 % 8.22 % 12.32 % 7.05 % 10.53 % 19.12%
  QoQ % 179.02% -7.18% -35.64% -33.28% 74.75% -33.05% -
  Horiz. % 130.10% 46.63% 50.24% 78.06% 117.00% 66.95% 100.00%
ROE 1.38 % 0.54 % 0.67 % 1.11 % 1.34 % 0.83 % 1.15 % 12.89%
  QoQ % 155.56% -19.40% -39.64% -17.16% 61.45% -27.83% -
  Horiz. % 120.00% 46.96% 58.26% 96.52% 116.52% 72.17% 100.00%
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 17.86 18.88 22.34 23.66 19.16 20.24 18.82 -3.42%
  QoQ % -5.40% -15.49% -5.58% 23.49% -5.34% 7.55% -
  Horiz. % 94.90% 100.32% 118.70% 125.72% 101.81% 107.55% 100.00%
EPS 2.44 0.94 1.17 1.96 2.34 1.44 1.98 14.90%
  QoQ % 159.57% -19.66% -40.31% -16.24% 62.50% -27.27% -
  Horiz. % 123.23% 47.47% 59.09% 98.99% 118.18% 72.73% 100.00%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 6.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 50.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.7700 1.7500 1.7500 1.7600 1.7500 1.7300 1.7200 1.92%
  QoQ % 1.14% 0.00% -0.57% 0.57% 1.16% 0.58% -
  Horiz. % 102.91% 101.74% 101.74% 102.33% 101.74% 100.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 17.86 18.88 22.34 23.66 19.16 20.24 18.82 -3.42%
  QoQ % -5.40% -15.49% -5.58% 23.49% -5.34% 7.55% -
  Horiz. % 94.90% 100.32% 118.70% 125.72% 101.81% 107.55% 100.00%
EPS 2.44 0.94 1.17 1.96 2.34 1.44 1.98 14.90%
  QoQ % 159.57% -19.66% -40.31% -16.24% 62.50% -27.27% -
  Horiz. % 123.23% 47.47% 59.09% 98.99% 118.18% 72.73% 100.00%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 6.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 50.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.7700 1.7500 1.7500 1.7600 1.7500 1.7300 1.7200 1.92%
  QoQ % 1.14% 0.00% -0.57% 0.57% 1.16% 0.58% -
  Horiz. % 102.91% 101.74% 101.74% 102.33% 101.74% 100.58% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 1.1800 1.2500 1.3000 1.3000 1.4000 1.3300 1.4000 -
P/RPS 6.61 6.62 5.82 5.49 7.31 6.57 7.44 -7.56%
  QoQ % -0.15% 13.75% 6.01% -24.90% 11.26% -11.69% -
  Horiz. % 88.84% 88.98% 78.23% 73.79% 98.25% 88.31% 100.00%
P/EPS 48.38 132.40 111.48 66.36 59.86 92.63 70.64 -22.25%
  QoQ % -63.46% 18.77% 67.99% 10.86% -35.38% 31.13% -
  Horiz. % 68.49% 187.43% 157.81% 93.94% 84.74% 131.13% 100.00%
EY 2.07 0.76 0.90 1.51 1.67 1.08 1.42 28.48%
  QoQ % 172.37% -15.56% -40.40% -9.58% 54.63% -23.94% -
  Horiz. % 145.77% 53.52% 63.38% 106.34% 117.61% 76.06% 100.00%
DY 0.00 0.00 2.31 0.00 0.00 0.00 4.29 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 53.85% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.67 0.71 0.74 0.74 0.80 0.77 0.81 -11.85%
  QoQ % -5.63% -4.05% 0.00% -7.50% 3.90% -4.94% -
  Horiz. % 82.72% 87.65% 91.36% 91.36% 98.77% 95.06% 100.00%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 27/03/15 24/12/14 26/09/14 27/06/14 28/03/14 20/12/13 27/09/13 -
Price 1.2300 1.1500 1.2500 1.3000 1.3500 1.3800 1.4200 -
P/RPS 6.89 6.09 5.59 5.49 7.04 6.82 7.55 -5.90%
  QoQ % 13.14% 8.94% 1.82% -22.02% 3.23% -9.67% -
  Horiz. % 91.26% 80.66% 74.04% 72.72% 93.25% 90.33% 100.00%
P/EPS 50.43 121.81 107.19 66.36 57.72 96.11 71.65 -20.82%
  QoQ % -58.60% 13.64% 61.53% 14.97% -39.94% 34.14% -
  Horiz. % 70.38% 170.01% 149.60% 92.62% 80.56% 134.14% 100.00%
EY 1.98 0.82 0.93 1.51 1.73 1.04 1.40 25.92%
  QoQ % 141.46% -11.83% -38.41% -12.72% 66.35% -25.71% -
  Horiz. % 141.43% 58.57% 66.43% 107.86% 123.57% 74.29% 100.00%
DY 0.00 0.00 2.40 0.00 0.00 0.00 4.23 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 56.74% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.69 0.66 0.71 0.74 0.77 0.80 0.83 -11.56%
  QoQ % 4.55% -7.04% -4.05% -3.90% -3.75% -3.61% -
  Horiz. % 83.13% 79.52% 85.54% 89.16% 92.77% 96.39% 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.
 


 

227  194  515  1332 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.32+0.01 
 SAPNRG 0.275+0.005 
 HSI-H8B 0.185-0.04 
 ARMADA 0.415+0.005 
 PERDANA 0.39+0.01 
 HSI-C7F 0.38+0.05 
 HSI-H8E 0.185-0.025 
 MESTRON 0.135+0.015 
 MTAG 0.485+0.01 
 KNM 0.440.00 
Partners & Brokers