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 - 60,684
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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
3. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
4. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
5. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
6. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
7. Investment Psychology is Indispensable - Koon Yew Yin Koon Yew Yin's Blog
8. AAX - 2019 IS A STEP CLOSER TO THE BIG FAT MEAT? - YiStock AIRASIA X
Partners & Brokers