Highlights

[MBG] QoQ Quarter Result on 2015-01-31 [#4]

Stock [MBG]: MINTYE BHD
Announcement Date 27-Mar-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2015
Quarter 31-Jan-2015  [#4]
Profit Trend QoQ -     158.36%    YoY -     4.29%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 13,354 12,505 11,485 10,858 11,478 13,585 14,387 -4.83%
  QoQ % 6.79% 8.88% 5.77% -5.40% -15.51% -5.57% -
  Horiz. % 92.82% 86.92% 79.83% 75.47% 79.78% 94.43% 100.00%
PBT 2,886 1,756 761 2,058 746 952 1,539 51.89%
  QoQ % 64.35% 130.75% -63.02% 175.87% -21.64% -38.14% -
  Horiz. % 187.52% 114.10% 49.45% 133.72% 48.47% 61.86% 100.00%
Tax -635 -431 -204 -570 -182 -234 -356 46.92%
  QoQ % -47.33% -111.27% 64.21% -213.19% 22.22% 34.27% -
  Horiz. % 178.37% 121.07% 57.30% 160.11% 51.12% 65.73% 100.00%
NP 2,251 1,325 557 1,488 564 718 1,183 53.37%
  QoQ % 69.89% 137.88% -62.57% 163.83% -21.45% -39.31% -
  Horiz. % 190.28% 112.00% 47.08% 125.78% 47.68% 60.69% 100.00%
NP to SH 2,246 1,324 554 1,483 574 709 1,191 52.46%
  QoQ % 69.64% 138.99% -62.64% 158.36% -19.04% -40.47% -
  Horiz. % 188.58% 111.17% 46.52% 124.52% 48.19% 59.53% 100.00%
Tax Rate 22.00 % 24.54 % 26.81 % 27.70 % 24.40 % 24.58 % 23.13 % -3.28%
  QoQ % -10.35% -8.47% -3.21% 13.52% -0.73% 6.27% -
  Horiz. % 95.11% 106.10% 115.91% 119.76% 105.49% 106.27% 100.00%
Total Cost 11,103 11,180 10,928 9,370 10,914 12,867 13,204 -10.88%
  QoQ % -0.69% 2.31% 16.63% -14.15% -15.18% -2.55% -
  Horiz. % 84.09% 84.67% 82.76% 70.96% 82.66% 97.45% 100.00%
Net Worth 108,831 107,007 108,223 107,615 106,400 106,400 107,007 1.13%
  QoQ % 1.70% -1.12% 0.56% 1.14% 0.00% -0.57% -
  Horiz. % 101.70% 100.00% 101.14% 100.57% 99.43% 99.43% 100.00%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 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% 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% 100.00% -
Equity
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 108,831 107,007 108,223 107,615 106,400 106,400 107,007 1.13%
  QoQ % 1.70% -1.12% 0.56% 1.14% 0.00% -0.57% -
  Horiz. % 101.70% 100.00% 101.14% 100.57% 99.43% 99.43% 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
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin 16.86 % 10.60 % 4.85 % 13.70 % 4.91 % 5.29 % 8.22 % 61.22%
  QoQ % 59.06% 118.56% -64.60% 179.02% -7.18% -35.64% -
  Horiz. % 205.11% 128.95% 59.00% 166.67% 59.73% 64.36% 100.00%
ROE 2.06 % 1.24 % 0.51 % 1.38 % 0.54 % 0.67 % 1.11 % 50.85%
  QoQ % 66.13% 143.14% -63.04% 155.56% -19.40% -39.64% -
  Horiz. % 185.59% 111.71% 45.95% 124.32% 48.65% 60.36% 100.00%
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 21.96 20.57 18.89 17.86 18.88 22.34 23.66 -4.84%
  QoQ % 6.76% 8.89% 5.77% -5.40% -15.49% -5.58% -
  Horiz. % 92.81% 86.94% 79.84% 75.49% 79.80% 94.42% 100.00%
EPS 3.69 2.18 0.91 2.44 0.94 1.17 1.96 52.29%
  QoQ % 69.27% 139.56% -62.70% 159.57% -19.66% -40.31% -
  Horiz. % 188.27% 111.22% 46.43% 124.49% 47.96% 59.69% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.7900 1.7600 1.7800 1.7700 1.7500 1.7500 1.7600 1.13%
  QoQ % 1.70% -1.12% 0.56% 1.14% 0.00% -0.57% -
  Horiz. % 101.70% 100.00% 101.14% 100.57% 99.43% 99.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,684
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 21.96 20.57 18.89 17.86 18.88 22.34 23.66 -4.84%
  QoQ % 6.76% 8.89% 5.77% -5.40% -15.49% -5.58% -
  Horiz. % 92.81% 86.94% 79.84% 75.49% 79.80% 94.42% 100.00%
EPS 3.69 2.18 0.91 2.44 0.94 1.17 1.96 52.29%
  QoQ % 69.27% 139.56% -62.70% 159.57% -19.66% -40.31% -
  Horiz. % 188.27% 111.22% 46.43% 124.49% 47.96% 59.69% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.7900 1.7600 1.7800 1.7700 1.7500 1.7500 1.7600 1.13%
  QoQ % 1.70% -1.12% 0.56% 1.14% 0.00% -0.57% -
  Horiz. % 101.70% 100.00% 101.14% 100.57% 99.43% 99.43% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 1.2200 1.2200 1.3300 1.1800 1.2500 1.3000 1.3000 -
P/RPS 5.55 5.93 7.04 6.61 6.62 5.82 5.49 0.73%
  QoQ % -6.41% -15.77% 6.51% -0.15% 13.75% 6.01% -
  Horiz. % 101.09% 108.01% 128.23% 120.40% 120.58% 106.01% 100.00%
P/EPS 33.03 56.02 145.96 48.38 132.40 111.48 66.36 -37.11%
  QoQ % -41.04% -61.62% 201.69% -63.46% 18.77% 67.99% -
  Horiz. % 49.77% 84.42% 219.95% 72.91% 199.52% 167.99% 100.00%
EY 3.03 1.78 0.69 2.07 0.76 0.90 1.51 58.89%
  QoQ % 70.22% 157.97% -66.67% 172.37% -15.56% -40.40% -
  Horiz. % 200.66% 117.88% 45.70% 137.09% 50.33% 59.60% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.31 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.68 0.69 0.75 0.67 0.71 0.74 0.74 -5.47%
  QoQ % -1.45% -8.00% 11.94% -5.63% -4.05% 0.00% -
  Horiz. % 91.89% 93.24% 101.35% 90.54% 95.95% 100.00% 100.00%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 18/12/15 30/09/15 30/06/15 27/03/15 24/12/14 26/09/14 27/06/14 -
Price 1.2500 1.2200 1.2200 1.2300 1.1500 1.2500 1.3000 -
P/RPS 5.69 5.93 6.46 6.89 6.09 5.59 5.49 2.41%
  QoQ % -4.05% -8.20% -6.24% 13.14% 8.94% 1.82% -
  Horiz. % 103.64% 108.01% 117.67% 125.50% 110.93% 101.82% 100.00%
P/EPS 33.84 56.02 133.89 50.43 121.81 107.19 66.36 -36.09%
  QoQ % -39.59% -58.16% 165.50% -58.60% 13.64% 61.53% -
  Horiz. % 50.99% 84.42% 201.76% 75.99% 183.56% 161.53% 100.00%
EY 2.96 1.78 0.75 1.98 0.82 0.93 1.51 56.44%
  QoQ % 66.29% 137.33% -62.12% 141.46% -11.83% -38.41% -
  Horiz. % 196.03% 117.88% 49.67% 131.13% 54.30% 61.59% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.40 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.70 0.69 0.69 0.69 0.66 0.71 0.74 -3.63%
  QoQ % 1.45% 0.00% 0.00% 4.55% -7.04% -4.05% -
  Horiz. % 94.59% 93.24% 93.24% 93.24% 89.19% 95.95% 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.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers