Highlights

[MBG] QoQ Quarter Result on 2015-04-30 [#1]

Stock [MBG]: MINTYE BHD
Announcement Date 30-Jun-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2016
Quarter 30-Apr-2015  [#1]
Profit Trend QoQ -     -62.64%    YoY -     -53.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Revenue 13,171 13,354 12,505 11,485 10,858 11,478 13,585 -2.04%
  QoQ % -1.37% 6.79% 8.88% 5.77% -5.40% -15.51% -
  Horiz. % 96.95% 98.30% 92.05% 84.54% 79.93% 84.49% 100.00%
PBT 550 2,886 1,756 761 2,058 746 952 -30.56%
  QoQ % -80.94% 64.35% 130.75% -63.02% 175.87% -21.64% -
  Horiz. % 57.77% 303.15% 184.45% 79.94% 216.18% 78.36% 100.00%
Tax -281 -635 -431 -204 -570 -182 -234 12.94%
  QoQ % 55.75% -47.33% -111.27% 64.21% -213.19% 22.22% -
  Horiz. % 120.09% 271.37% 184.19% 87.18% 243.59% 77.78% 100.00%
NP 269 2,251 1,325 557 1,488 564 718 -47.94%
  QoQ % -88.05% 69.89% 137.88% -62.57% 163.83% -21.45% -
  Horiz. % 37.47% 313.51% 184.54% 77.58% 207.24% 78.55% 100.00%
NP to SH 276 2,246 1,324 554 1,483 574 709 -46.59%
  QoQ % -87.71% 69.64% 138.99% -62.64% 158.36% -19.04% -
  Horiz. % 38.93% 316.78% 186.74% 78.14% 209.17% 80.96% 100.00%
Tax Rate 51.09 % 22.00 % 24.54 % 26.81 % 27.70 % 24.40 % 24.58 % 62.65%
  QoQ % 132.23% -10.35% -8.47% -3.21% 13.52% -0.73% -
  Horiz. % 207.85% 89.50% 99.84% 109.07% 112.69% 99.27% 100.00%
Total Cost 12,902 11,103 11,180 10,928 9,370 10,914 12,867 0.18%
  QoQ % 16.20% -0.69% 2.31% 16.63% -14.15% -15.18% -
  Horiz. % 100.27% 86.29% 86.89% 84.93% 72.82% 84.82% 100.00%
Net Worth 108,831 108,831 107,007 108,223 107,615 106,400 106,400 1.51%
  QoQ % 0.00% 1.70% -1.12% 0.56% 1.14% 0.00% -
  Horiz. % 102.29% 102.29% 100.57% 101.71% 101.14% 100.00% 100.00%
Dividend
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Div - - - - - - 1,824 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 257.26 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Net Worth 108,831 108,831 107,007 108,223 107,615 106,400 106,400 1.51%
  QoQ % 0.00% 1.70% -1.12% 0.56% 1.14% 0.00% -
  Horiz. % 102.29% 102.29% 100.57% 101.71% 101.14% 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
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
NP Margin 2.04 % 16.86 % 10.60 % 4.85 % 13.70 % 4.91 % 5.29 % -46.93%
  QoQ % -87.90% 59.06% 118.56% -64.60% 179.02% -7.18% -
  Horiz. % 38.56% 318.71% 200.38% 91.68% 258.98% 92.82% 100.00%
ROE 0.25 % 2.06 % 1.24 % 0.51 % 1.38 % 0.54 % 0.67 % -48.08%
  QoQ % -87.86% 66.13% 143.14% -63.04% 155.56% -19.40% -
  Horiz. % 37.31% 307.46% 185.07% 76.12% 205.97% 80.60% 100.00%
Per Share
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 21.66 21.96 20.57 18.89 17.86 18.88 22.34 -2.03%
  QoQ % -1.37% 6.76% 8.89% 5.77% -5.40% -15.49% -
  Horiz. % 96.96% 98.30% 92.08% 84.56% 79.95% 84.51% 100.00%
EPS 0.45 3.69 2.18 0.91 2.44 0.94 1.17 -47.02%
  QoQ % -87.80% 69.27% 139.56% -62.70% 159.57% -19.66% -
  Horiz. % 38.46% 315.38% 186.32% 77.78% 208.55% 80.34% 100.00%
DPS 0.00 0.00 0.00 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% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.7900 1.7900 1.7600 1.7800 1.7700 1.7500 1.7500 1.51%
  QoQ % 0.00% 1.70% -1.12% 0.56% 1.14% 0.00% -
  Horiz. % 102.29% 102.29% 100.57% 101.71% 101.14% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 21.66 21.96 20.57 18.89 17.86 18.88 22.34 -2.03%
  QoQ % -1.37% 6.76% 8.89% 5.77% -5.40% -15.49% -
  Horiz. % 96.96% 98.30% 92.08% 84.56% 79.95% 84.51% 100.00%
EPS 0.45 3.69 2.18 0.91 2.44 0.94 1.17 -47.02%
  QoQ % -87.80% 69.27% 139.56% -62.70% 159.57% -19.66% -
  Horiz. % 38.46% 315.38% 186.32% 77.78% 208.55% 80.34% 100.00%
DPS 0.00 0.00 0.00 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% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.7900 1.7900 1.7600 1.7800 1.7700 1.7500 1.7500 1.51%
  QoQ % 0.00% 1.70% -1.12% 0.56% 1.14% 0.00% -
  Horiz. % 102.29% 102.29% 100.57% 101.71% 101.14% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 -
Price 1.2500 1.2200 1.2200 1.3300 1.1800 1.2500 1.3000 -
P/RPS 5.77 5.55 5.93 7.04 6.61 6.62 5.82 -0.57%
  QoQ % 3.96% -6.41% -15.77% 6.51% -0.15% 13.75% -
  Horiz. % 99.14% 95.36% 101.89% 120.96% 113.57% 113.75% 100.00%
P/EPS 275.36 33.03 56.02 145.96 48.38 132.40 111.48 82.43%
  QoQ % 733.67% -41.04% -61.62% 201.69% -63.46% 18.77% -
  Horiz. % 247.00% 29.63% 50.25% 130.93% 43.40% 118.77% 100.00%
EY 0.36 3.03 1.78 0.69 2.07 0.76 0.90 -45.62%
  QoQ % -88.12% 70.22% 157.97% -66.67% 172.37% -15.56% -
  Horiz. % 40.00% 336.67% 197.78% 76.67% 230.00% 84.44% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.31 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.70 0.68 0.69 0.75 0.67 0.71 0.74 -3.63%
  QoQ % 2.94% -1.45% -8.00% 11.94% -5.63% -4.05% -
  Horiz. % 94.59% 91.89% 93.24% 101.35% 90.54% 95.95% 100.00%
Price Multiplier on Announcement Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 30/03/16 18/12/15 30/09/15 30/06/15 27/03/15 24/12/14 26/09/14 -
Price 1.2000 1.2500 1.2200 1.2200 1.2300 1.1500 1.2500 -
P/RPS 5.54 5.69 5.93 6.46 6.89 6.09 5.59 -0.60%
  QoQ % -2.64% -4.05% -8.20% -6.24% 13.14% 8.94% -
  Horiz. % 99.11% 101.79% 106.08% 115.56% 123.26% 108.94% 100.00%
P/EPS 264.35 33.84 56.02 133.89 50.43 121.81 107.19 82.24%
  QoQ % 681.18% -39.59% -58.16% 165.50% -58.60% 13.64% -
  Horiz. % 246.62% 31.57% 52.26% 124.91% 47.05% 113.64% 100.00%
EY 0.38 2.96 1.78 0.75 1.98 0.82 0.93 -44.85%
  QoQ % -87.16% 66.29% 137.33% -62.12% 141.46% -11.83% -
  Horiz. % 40.86% 318.28% 191.40% 80.65% 212.90% 88.17% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.40 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.67 0.70 0.69 0.69 0.69 0.66 0.71 -3.78%
  QoQ % -4.29% 1.45% 0.00% 0.00% 4.55% -7.04% -
  Horiz. % 94.37% 98.59% 97.18% 97.18% 97.18% 92.96% 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.
 


 

143  199  414  1418 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C5P 0.25+0.025 
 HSI-H6P 0.30-0.04 
 GREATEC 0.85+0.04 
 HSI-C5J 0.165+0.015 
 HSI-H6N 0.175-0.045 
 ARMADA 0.21+0.005 
 HSI-H6Q 0.45-0.055 
 EKOVEST 0.835+0.005 
 LAMBO 0.060.00 
 EDUSPEC 0.03-0.005 
Partners & Brokers