Highlights

[MBG] QoQ Quarter Result on 2013-07-31 [#2]

Stock [MBG]: MINTYE BHD
Announcement Date 27-Sep-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2014
Quarter 31-Jul-2013  [#2]
Profit Trend QoQ -     83.13%    YoY -     -58.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 14,387 11,652 12,304 11,442 11,994 10,362 10,984 19.77%
  QoQ % 23.47% -5.30% 7.53% -4.60% 15.75% -5.66% -
  Horiz. % 130.98% 106.08% 112.02% 104.17% 109.20% 94.34% 100.00%
PBT 1,539 1,464 1,215 1,605 925 90 208 281.10%
  QoQ % 5.12% 20.49% -24.30% 73.51% 927.78% -56.73% -
  Horiz. % 739.90% 703.85% 584.13% 771.63% 444.71% 43.27% 100.00%
Tax -356 -29 -347 -400 -268 -360 243 -
  QoQ % -1,127.59% 91.64% 13.25% -49.25% 25.56% -248.15% -
  Horiz. % -146.50% -11.93% -142.80% -164.61% -110.29% -148.15% 100.00%
NP 1,183 1,435 868 1,205 657 -270 451 90.53%
  QoQ % -17.56% 65.32% -27.97% 83.41% 343.33% -159.87% -
  Horiz. % 262.31% 318.18% 192.46% 267.18% 145.68% -59.87% 100.00%
NP to SH 1,191 1,422 873 1,205 658 -258 446 92.83%
  QoQ % -16.24% 62.89% -27.55% 83.13% 355.04% -157.85% -
  Horiz. % 267.04% 318.83% 195.74% 270.18% 147.53% -57.85% 100.00%
Tax Rate 23.13 % 1.98 % 28.56 % 24.92 % 28.97 % 400.00 % -116.83 % -
  QoQ % 1,068.18% -93.07% 14.61% -13.98% -92.76% 442.38% -
  Horiz. % -19.80% -1.69% -24.45% -21.33% -24.80% -342.38% 100.00%
Total Cost 13,204 10,217 11,436 10,237 11,337 10,632 10,533 16.31%
  QoQ % 29.24% -10.66% 11.71% -9.70% 6.63% 0.94% -
  Horiz. % 125.36% 97.00% 108.57% 97.19% 107.63% 100.94% 100.00%
Net Worth 107,007 106,400 105,184 104,576 105,792 105,184 105,184 1.16%
  QoQ % 0.57% 1.16% 0.58% -1.15% 0.58% 0.00% -
  Horiz. % 101.73% 101.16% 100.00% 99.42% 100.58% 100.00% 100.00%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div - - - 3,648 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 302.74 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 107,007 106,400 105,184 104,576 105,792 105,184 105,184 1.16%
  QoQ % 0.57% 1.16% 0.58% -1.15% 0.58% 0.00% -
  Horiz. % 101.73% 101.16% 100.00% 99.42% 100.58% 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
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 8.22 % 12.32 % 7.05 % 10.53 % 5.48 % -2.61 % 4.11 % 58.94%
  QoQ % -33.28% 74.75% -33.05% 92.15% 309.96% -163.50% -
  Horiz. % 200.00% 299.76% 171.53% 256.20% 133.33% -63.50% 100.00%
ROE 1.11 % 1.34 % 0.83 % 1.15 % 0.62 % -0.25 % 0.42 % 91.49%
  QoQ % -17.16% 61.45% -27.83% 85.48% 348.00% -159.52% -
  Horiz. % 264.29% 319.05% 197.62% 273.81% 147.62% -59.52% 100.00%
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 23.66 19.16 20.24 18.82 19.73 17.04 18.07 19.74%
  QoQ % 23.49% -5.34% 7.55% -4.61% 15.79% -5.70% -
  Horiz. % 130.94% 106.03% 112.01% 104.15% 109.19% 94.30% 100.00%
EPS 1.96 2.34 1.44 1.98 1.08 -0.42 0.73 93.53%
  QoQ % -16.24% 62.50% -27.27% 83.33% 357.14% -157.53% -
  Horiz. % 268.49% 320.55% 197.26% 271.23% 147.95% -57.53% 100.00%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.7600 1.7500 1.7300 1.7200 1.7400 1.7300 1.7300 1.16%
  QoQ % 0.57% 1.16% 0.58% -1.15% 0.58% 0.00% -
  Horiz. % 101.73% 101.16% 100.00% 99.42% 100.58% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 23.66 19.16 20.24 18.82 19.73 17.04 18.07 19.74%
  QoQ % 23.49% -5.34% 7.55% -4.61% 15.79% -5.70% -
  Horiz. % 130.94% 106.03% 112.01% 104.15% 109.19% 94.30% 100.00%
EPS 1.96 2.34 1.44 1.98 1.08 -0.42 0.73 93.53%
  QoQ % -16.24% 62.50% -27.27% 83.33% 357.14% -157.53% -
  Horiz. % 268.49% 320.55% 197.26% 271.23% 147.95% -57.53% 100.00%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.7600 1.7500 1.7300 1.7200 1.7400 1.7300 1.7300 1.16%
  QoQ % 0.57% 1.16% 0.58% -1.15% 0.58% 0.00% -
  Horiz. % 101.73% 101.16% 100.00% 99.42% 100.58% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 1.3000 1.4000 1.3300 1.4000 1.3900 1.4600 1.4500 -
P/RPS 5.49 7.31 6.57 7.44 7.05 8.57 8.03 -22.45%
  QoQ % -24.90% 11.26% -11.69% 5.53% -17.74% 6.72% -
  Horiz. % 68.37% 91.03% 81.82% 92.65% 87.80% 106.72% 100.00%
P/EPS 66.36 59.86 92.63 70.64 128.44 -344.06 197.67 -51.79%
  QoQ % 10.86% -35.38% 31.13% -45.00% 137.33% -274.06% -
  Horiz. % 33.57% 30.28% 46.86% 35.74% 64.98% -174.06% 100.00%
EY 1.51 1.67 1.08 1.42 0.78 -0.29 0.51 106.60%
  QoQ % -9.58% 54.63% -23.94% 82.05% 368.97% -156.86% -
  Horiz. % 296.08% 327.45% 211.76% 278.43% 152.94% -56.86% 100.00%
DY 0.00 0.00 0.00 4.29 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.74 0.80 0.77 0.81 0.80 0.84 0.84 -8.12%
  QoQ % -7.50% 3.90% -4.94% 1.25% -4.76% 0.00% -
  Horiz. % 88.10% 95.24% 91.67% 96.43% 95.24% 100.00% 100.00%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 27/06/14 28/03/14 20/12/13 27/09/13 28/06/13 28/03/13 21/12/12 -
Price 1.3000 1.3500 1.3800 1.4200 1.4200 1.4800 1.4000 -
P/RPS 5.49 7.04 6.82 7.55 7.20 8.68 7.75 -20.58%
  QoQ % -22.02% 3.23% -9.67% 4.86% -17.05% 12.00% -
  Horiz. % 70.84% 90.84% 88.00% 97.42% 92.90% 112.00% 100.00%
P/EPS 66.36 57.72 96.11 71.65 131.21 -348.78 190.85 -50.65%
  QoQ % 14.97% -39.94% 34.14% -45.39% 137.62% -282.75% -
  Horiz. % 34.77% 30.24% 50.36% 37.54% 68.75% -182.75% 100.00%
EY 1.51 1.73 1.04 1.40 0.76 -0.29 0.52 103.94%
  QoQ % -12.72% 66.35% -25.71% 84.21% 362.07% -155.77% -
  Horiz. % 290.38% 332.69% 200.00% 269.23% 146.15% -55.77% 100.00%
DY 0.00 0.00 0.00 4.23 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.74 0.77 0.80 0.83 0.82 0.86 0.81 -5.86%
  QoQ % -3.90% -3.75% -3.61% 1.22% -4.65% 6.17% -
  Horiz. % 91.36% 95.06% 98.77% 102.47% 101.23% 106.17% 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.
 


 

1917 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.840.00 
 KOTRA 1.760.00 
 UCREST 0.210.00 
 PINEAPP 0.300.00 
 PUC 0.070.00 
 WILLOW 0.4450.00 
 IRIS 0.1550.00 
 BTECH 0.230.00 
 3A 0.810.00 
 TENAGA-C57 0.150.00 
Partners & Brokers