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 - 60,684
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.
 


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. Investment Psychology is Indispensable - Koon Yew Yin Koon Yew Yin's Blog
7. QL RESOURCES VERSUS DIALOG GROUP (Compare Price Chart & 5 Years EPS) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. AAX - 2019 IS A STEP CLOSER TO THE BIG FAT MEAT? - YiStock AIRASIA X
Partners & Brokers