Highlights

[MBG] QoQ Quarter Result on 2012-07-31 [#2]

Stock [MBG]: MINTYE BHD
Announcement Date 27-Sep-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2013
Quarter 31-Jul-2012  [#2]
Profit Trend QoQ -     161.38%    YoY -     33.91%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 11,994 10,362 10,984 15,448 14,020 12,922 15,073 -14.14%
  QoQ % 15.75% -5.66% -28.90% 10.19% 8.50% -14.27% -
  Horiz. % 79.57% 68.75% 72.87% 102.49% 93.01% 85.73% 100.00%
PBT 925 90 208 3,733 1,516 2,094 2,280 -45.23%
  QoQ % 927.78% -56.73% -94.43% 146.24% -27.60% -8.16% -
  Horiz. % 40.57% 3.95% 9.12% 163.73% 66.49% 91.84% 100.00%
Tax -268 -360 243 -844 -399 -722 -556 -38.55%
  QoQ % 25.56% -248.15% 128.79% -111.53% 44.74% -29.86% -
  Horiz. % 48.20% 64.75% -43.71% 151.80% 71.76% 129.86% 100.00%
NP 657 -270 451 2,889 1,117 1,372 1,724 -47.47%
  QoQ % 343.33% -159.87% -84.39% 158.64% -18.59% -20.42% -
  Horiz. % 38.11% -15.66% 26.16% 167.58% 64.79% 79.58% 100.00%
NP to SH 658 -258 446 2,883 1,103 1,346 1,724 -47.41%
  QoQ % 355.04% -157.85% -84.53% 161.38% -18.05% -21.93% -
  Horiz. % 38.17% -14.97% 25.87% 167.23% 63.98% 78.07% 100.00%
Tax Rate 28.97 % 400.00 % -116.83 % 22.61 % 26.32 % 34.48 % 24.39 % 12.17%
  QoQ % -92.76% 442.38% -616.72% -14.10% -23.67% 41.37% -
  Horiz. % 118.78% 1,640.02% -479.01% 92.70% 107.91% 141.37% 100.00%
Total Cost 11,337 10,632 10,533 12,559 12,903 11,550 13,349 -10.33%
  QoQ % 6.63% 0.94% -16.13% -2.67% 11.71% -13.48% -
  Horiz. % 84.93% 79.65% 78.90% 94.08% 96.66% 86.52% 100.00%
Net Worth 105,792 105,184 105,184 105,184 107,615 106,400 104,780 0.64%
  QoQ % 0.58% 0.00% 0.00% -2.26% 1.14% 1.55% -
  Horiz. % 100.97% 100.39% 100.39% 100.39% 102.71% 101.55% 100.00%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div - - - 7,600 - - 7,614 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 99.81% 0.00% 0.00% 100.00%
Div Payout % - % - % - % 263.61 % - % - % 441.70 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 59.68% 0.00% 0.00% 100.00%
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 105,792 105,184 105,184 105,184 107,615 106,400 104,780 0.64%
  QoQ % 0.58% 0.00% 0.00% -2.26% 1.14% 1.55% -
  Horiz. % 100.97% 100.39% 100.39% 100.39% 102.71% 101.55% 100.00%
NOSH 60,800 60,800 60,800 60,800 60,800 60,800 60,918 -0.13%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -0.19% -
  Horiz. % 99.81% 99.81% 99.81% 99.81% 99.81% 99.81% 100.00%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 5.48 % -2.61 % 4.11 % 18.70 % 7.97 % 10.62 % 11.44 % -38.81%
  QoQ % 309.96% -163.50% -78.02% 134.63% -24.95% -7.17% -
  Horiz. % 47.90% -22.81% 35.93% 163.46% 69.67% 92.83% 100.00%
ROE 0.62 % -0.25 % 0.42 % 2.74 % 1.02 % 1.27 % 1.65 % -47.96%
  QoQ % 348.00% -159.52% -84.67% 168.63% -19.69% -23.03% -
  Horiz. % 37.58% -15.15% 25.45% 166.06% 61.82% 76.97% 100.00%
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 19.73 17.04 18.07 25.41 23.06 21.25 24.74 -14.01%
  QoQ % 15.79% -5.70% -28.89% 10.19% 8.52% -14.11% -
  Horiz. % 79.75% 68.88% 73.04% 102.71% 93.21% 85.89% 100.00%
EPS 1.08 -0.42 0.73 4.74 1.81 2.21 2.83 -47.42%
  QoQ % 357.14% -157.53% -84.60% 161.88% -18.10% -21.91% -
  Horiz. % 38.16% -14.84% 25.80% 167.49% 63.96% 78.09% 100.00%
DPS 0.00 0.00 0.00 12.50 0.00 0.00 12.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% 100.00%
NAPS 1.7400 1.7300 1.7300 1.7300 1.7700 1.7500 1.7200 0.77%
  QoQ % 0.58% 0.00% 0.00% -2.26% 1.14% 1.74% -
  Horiz. % 101.16% 100.58% 100.58% 100.58% 102.91% 101.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 19.73 17.04 18.07 25.41 23.06 21.25 24.79 -14.13%
  QoQ % 15.79% -5.70% -28.89% 10.19% 8.52% -14.28% -
  Horiz. % 79.59% 68.74% 72.89% 102.50% 93.02% 85.72% 100.00%
EPS 1.08 -0.42 0.73 4.74 1.81 2.21 2.84 -47.54%
  QoQ % 357.14% -157.53% -84.60% 161.88% -18.10% -22.18% -
  Horiz. % 38.03% -14.79% 25.70% 166.90% 63.73% 77.82% 100.00%
DPS 0.00 0.00 0.00 12.50 0.00 0.00 12.52 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 99.84% 0.00% 0.00% 100.00%
NAPS 1.7400 1.7300 1.7300 1.7300 1.7700 1.7500 1.7234 0.64%
  QoQ % 0.58% 0.00% 0.00% -2.26% 1.14% 1.54% -
  Horiz. % 100.96% 100.38% 100.38% 100.38% 102.70% 101.54% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 1.3900 1.4600 1.4500 1.4400 1.3000 1.5000 1.1600 -
P/RPS 7.05 8.57 8.03 5.67 5.64 7.06 4.69 31.26%
  QoQ % -17.74% 6.72% 41.62% 0.53% -20.11% 50.53% -
  Horiz. % 150.32% 182.73% 171.22% 120.90% 120.26% 150.53% 100.00%
P/EPS 128.44 -344.06 197.67 30.37 71.66 67.76 40.99 114.28%
  QoQ % 137.33% -274.06% 550.87% -57.62% 5.76% 65.31% -
  Horiz. % 313.34% -839.38% 482.24% 74.09% 174.82% 165.31% 100.00%
EY 0.78 -0.29 0.51 3.29 1.40 1.48 2.44 -53.28%
  QoQ % 368.97% -156.86% -84.50% 135.00% -5.41% -39.34% -
  Horiz. % 31.97% -11.89% 20.90% 134.84% 57.38% 60.66% 100.00%
DY 0.00 0.00 0.00 8.68 0.00 0.00 10.78 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 80.52% 0.00% 0.00% 100.00%
P/NAPS 0.80 0.84 0.84 0.83 0.73 0.86 0.67 12.56%
  QoQ % -4.76% 0.00% 1.20% 13.70% -15.12% 28.36% -
  Horiz. % 119.40% 125.37% 125.37% 123.88% 108.96% 128.36% 100.00%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 28/06/13 28/03/13 21/12/12 27/09/12 29/06/12 30/03/12 28/12/11 -
Price 1.4200 1.4800 1.4000 1.4400 1.4600 1.3000 1.1800 -
P/RPS 7.20 8.68 7.75 5.67 6.33 6.12 4.77 31.62%
  QoQ % -17.05% 12.00% 36.68% -10.43% 3.43% 28.30% -
  Horiz. % 150.94% 181.97% 162.47% 118.87% 132.70% 128.30% 100.00%
P/EPS 131.21 -348.78 190.85 30.37 80.48 58.72 41.70 114.88%
  QoQ % 137.62% -282.75% 528.42% -62.26% 37.06% 40.82% -
  Horiz. % 314.65% -836.40% 457.67% 72.83% 193.00% 140.82% 100.00%
EY 0.76 -0.29 0.52 3.29 1.24 1.70 2.40 -53.57%
  QoQ % 362.07% -155.77% -84.19% 165.32% -27.06% -29.17% -
  Horiz. % 31.67% -12.08% 21.67% 137.08% 51.67% 70.83% 100.00%
DY 0.00 0.00 0.00 8.68 0.00 0.00 10.59 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 81.96% 0.00% 0.00% 100.00%
P/NAPS 0.82 0.86 0.81 0.83 0.82 0.74 0.69 12.21%
  QoQ % -4.65% 6.17% -2.41% 1.22% 10.81% 7.25% -
  Horiz. % 118.84% 124.64% 117.39% 120.29% 118.84% 107.25% 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.
 


 

210  304  545  1200 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7F 0.285-0.12 
 EKOVEST 0.825-0.02 
 DRBHCOM 2.58-0.37 
 HSI-H6P 0.265+0.095 
 SAPNRG 0.265-0.01 
 VSOLAR 0.1350.00 
 IWCITY 0.94-0.01 
 KNM 0.35-0.015 
 IRIS 0.160.00 
 MNC 0.080.00 

TOP ARTICLES

1. ISKANDAR LANDED PROPERTIES PRICED BELOW RM450K – BEST BUY IN THE WHOLE WIDE WORLD! (Calvin Tan Blog) THE INVESTMENT APPROACH OF CALVIN TAN
2. My Top Points List 5: TAKAFUL (6139), RCECAP (9296), HAPSENG (3034) WahLau Share Forecast
3. Trump will be blamed for a global recession if he continues his trade war with China, says Boris Johnson Good Articles to Share
4. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
5. Trump on US-China trade war: ‘I could declare a national emergency’ Good Articles to Share
6. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
7. Mi 正齐科技 5286: 上周四出了业绩,周五大热!季报有什么好料? 投资有理·于你
8. Redtone International Berhad--The only company that i dare to buy despite trade war firerain collection
Partners & Brokers