Highlights

[MBG] QoQ Quarter Result on 2014-07-31 [#2]

Stock [MBG]: MINTYE BHD
Announcement Date 26-Sep-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2015
Quarter 31-Jul-2014  [#2]
Profit Trend QoQ -     -40.47%    YoY -     -41.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 11,485 10,858 11,478 13,585 14,387 11,652 12,304 -4.50%
  QoQ % 5.77% -5.40% -15.51% -5.57% 23.47% -5.30% -
  Horiz. % 93.34% 88.25% 93.29% 110.41% 116.93% 94.70% 100.00%
PBT 761 2,058 746 952 1,539 1,464 1,215 -26.86%
  QoQ % -63.02% 175.87% -21.64% -38.14% 5.12% 20.49% -
  Horiz. % 62.63% 169.38% 61.40% 78.35% 126.67% 120.49% 100.00%
Tax -204 -570 -182 -234 -356 -29 -347 -29.89%
  QoQ % 64.21% -213.19% 22.22% 34.27% -1,127.59% 91.64% -
  Horiz. % 58.79% 164.27% 52.45% 67.44% 102.59% 8.36% 100.00%
NP 557 1,488 564 718 1,183 1,435 868 -25.66%
  QoQ % -62.57% 163.83% -21.45% -39.31% -17.56% 65.32% -
  Horiz. % 64.17% 171.43% 64.98% 82.72% 136.29% 165.32% 100.00%
NP to SH 554 1,483 574 709 1,191 1,422 873 -26.21%
  QoQ % -62.64% 158.36% -19.04% -40.47% -16.24% 62.89% -
  Horiz. % 63.46% 169.87% 65.75% 81.21% 136.43% 162.89% 100.00%
Tax Rate 26.81 % 27.70 % 24.40 % 24.58 % 23.13 % 1.98 % 28.56 % -4.14%
  QoQ % -3.21% 13.52% -0.73% 6.27% 1,068.18% -93.07% -
  Horiz. % 93.87% 96.99% 85.43% 86.06% 80.99% 6.93% 100.00%
Total Cost 10,928 9,370 10,914 12,867 13,204 10,217 11,436 -2.99%
  QoQ % 16.63% -14.15% -15.18% -2.55% 29.24% -10.66% -
  Horiz. % 95.56% 81.93% 95.44% 112.51% 115.46% 89.34% 100.00%
Net Worth 108,223 107,615 106,400 106,400 107,007 106,400 105,184 1.92%
  QoQ % 0.56% 1.14% 0.00% -0.57% 0.57% 1.16% -
  Horiz. % 102.89% 102.31% 101.16% 101.16% 101.73% 101.16% 100.00%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div - - - 1,824 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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% 100.00% - - -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 108,223 107,615 106,400 106,400 107,007 106,400 105,184 1.92%
  QoQ % 0.56% 1.14% 0.00% -0.57% 0.57% 1.16% -
  Horiz. % 102.89% 102.31% 101.16% 101.16% 101.73% 101.16% 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
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 4.85 % 13.70 % 4.91 % 5.29 % 8.22 % 12.32 % 7.05 % -22.12%
  QoQ % -64.60% 179.02% -7.18% -35.64% -33.28% 74.75% -
  Horiz. % 68.79% 194.33% 69.65% 75.04% 116.60% 174.75% 100.00%
ROE 0.51 % 1.38 % 0.54 % 0.67 % 1.11 % 1.34 % 0.83 % -27.79%
  QoQ % -63.04% 155.56% -19.40% -39.64% -17.16% 61.45% -
  Horiz. % 61.45% 166.27% 65.06% 80.72% 133.73% 161.45% 100.00%
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 18.89 17.86 18.88 22.34 23.66 19.16 20.24 -4.51%
  QoQ % 5.77% -5.40% -15.49% -5.58% 23.49% -5.34% -
  Horiz. % 93.33% 88.24% 93.28% 110.38% 116.90% 94.66% 100.00%
EPS 0.91 2.44 0.94 1.17 1.96 2.34 1.44 -26.42%
  QoQ % -62.70% 159.57% -19.66% -40.31% -16.24% 62.50% -
  Horiz. % 63.19% 169.44% 65.28% 81.25% 136.11% 162.50% 100.00%
DPS 0.00 0.00 0.00 3.00 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 1.7800 1.7700 1.7500 1.7500 1.7600 1.7500 1.7300 1.92%
  QoQ % 0.56% 1.14% 0.00% -0.57% 0.57% 1.16% -
  Horiz. % 102.89% 102.31% 101.16% 101.16% 101.73% 101.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 18.89 17.86 18.88 22.34 23.66 19.16 20.24 -4.51%
  QoQ % 5.77% -5.40% -15.49% -5.58% 23.49% -5.34% -
  Horiz. % 93.33% 88.24% 93.28% 110.38% 116.90% 94.66% 100.00%
EPS 0.91 2.44 0.94 1.17 1.96 2.34 1.44 -26.42%
  QoQ % -62.70% 159.57% -19.66% -40.31% -16.24% 62.50% -
  Horiz. % 63.19% 169.44% 65.28% 81.25% 136.11% 162.50% 100.00%
DPS 0.00 0.00 0.00 3.00 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 1.7800 1.7700 1.7500 1.7500 1.7600 1.7500 1.7300 1.92%
  QoQ % 0.56% 1.14% 0.00% -0.57% 0.57% 1.16% -
  Horiz. % 102.89% 102.31% 101.16% 101.16% 101.73% 101.16% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 1.3300 1.1800 1.2500 1.3000 1.3000 1.4000 1.3300 -
P/RPS 7.04 6.61 6.62 5.82 5.49 7.31 6.57 4.73%
  QoQ % 6.51% -0.15% 13.75% 6.01% -24.90% 11.26% -
  Horiz. % 107.15% 100.61% 100.76% 88.58% 83.56% 111.26% 100.00%
P/EPS 145.96 48.38 132.40 111.48 66.36 59.86 92.63 35.52%
  QoQ % 201.69% -63.46% 18.77% 67.99% 10.86% -35.38% -
  Horiz. % 157.57% 52.23% 142.93% 120.35% 71.64% 64.62% 100.00%
EY 0.69 2.07 0.76 0.90 1.51 1.67 1.08 -25.88%
  QoQ % -66.67% 172.37% -15.56% -40.40% -9.58% 54.63% -
  Horiz. % 63.89% 191.67% 70.37% 83.33% 139.81% 154.63% 100.00%
DY 0.00 0.00 0.00 2.31 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 0.75 0.67 0.71 0.74 0.74 0.80 0.77 -1.74%
  QoQ % 11.94% -5.63% -4.05% 0.00% -7.50% 3.90% -
  Horiz. % 97.40% 87.01% 92.21% 96.10% 96.10% 103.90% 100.00%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/06/15 27/03/15 24/12/14 26/09/14 27/06/14 28/03/14 20/12/13 -
Price 1.2200 1.2300 1.1500 1.2500 1.3000 1.3500 1.3800 -
P/RPS 6.46 6.89 6.09 5.59 5.49 7.04 6.82 -3.56%
  QoQ % -6.24% 13.14% 8.94% 1.82% -22.02% 3.23% -
  Horiz. % 94.72% 101.03% 89.30% 81.96% 80.50% 103.23% 100.00%
P/EPS 133.89 50.43 121.81 107.19 66.36 57.72 96.11 24.81%
  QoQ % 165.50% -58.60% 13.64% 61.53% 14.97% -39.94% -
  Horiz. % 139.31% 52.47% 126.74% 111.53% 69.05% 60.06% 100.00%
EY 0.75 1.98 0.82 0.93 1.51 1.73 1.04 -19.63%
  QoQ % -62.12% 141.46% -11.83% -38.41% -12.72% 66.35% -
  Horiz. % 72.12% 190.38% 78.85% 89.42% 145.19% 166.35% 100.00%
DY 0.00 0.00 0.00 2.40 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 0.69 0.69 0.66 0.71 0.74 0.77 0.80 -9.42%
  QoQ % 0.00% 4.55% -7.04% -4.05% -3.90% -3.75% -
  Horiz. % 86.25% 86.25% 82.50% 88.75% 92.50% 96.25% 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.
 


 

1893 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.850.00 
 KOTRA 1.760.00 
 UCREST 0.210.00 
 PINEAPP 0.2750.00 
 PUC 0.0750.00 
 WILLOW 0.440.00 
 IRIS 0.1550.00 
 BTECH 0.230.00 
 3A 0.810.00 
 TENAGA-C57 0.1450.00 

TOP ARTICLES

1. WILL THIS STOCK GET LIMIT UP? Invest Smart Way
2. THIS STOCK IS TOO CHEAP TO IGNORE Invest Smart Way
3. AirAsia opens RedBeat digital arm to investors ahead of possible IPO Good Articles to Share
4. AirAsia Group - AAG to Thrive HLBank Research Highlights
5. Mplus Market Pulse - 26 Jun 2019 M+ Online Research Articles
6. E.A. Technique (M) Berhad - Too Cheap To Ignore PublicInvest Research
7. This One Habit Will Make You Poor Forever Good Articles to Share
8. VS Industry Berhad - As Expected PublicInvest Research
Partners & Brokers