Highlights

[MBG] QoQ Quarter Result on 2015-07-31 [#2]

Stock [MBG]: MINTYE BHD
Announcement Date 30-Sep-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2016
Quarter 31-Jul-2015  [#2]
Profit Trend QoQ -     138.99%    YoY -     86.74%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Revenue 10,958 13,171 13,354 12,505 11,485 10,858 11,478 -3.05%
  QoQ % -16.80% -1.37% 6.79% 8.88% 5.77% -5.40% -
  Horiz. % 95.47% 114.75% 116.34% 108.95% 100.06% 94.60% 100.00%
PBT -945 550 2,886 1,756 761 2,058 746 -
  QoQ % -271.82% -80.94% 64.35% 130.75% -63.02% 175.87% -
  Horiz. % -126.68% 73.73% 386.86% 235.39% 102.01% 275.87% 100.00%
Tax 143 -281 -635 -431 -204 -570 -182 -
  QoQ % 150.89% 55.75% -47.33% -111.27% 64.21% -213.19% -
  Horiz. % -78.57% 154.40% 348.90% 236.81% 112.09% 313.19% 100.00%
NP -802 269 2,251 1,325 557 1,488 564 -
  QoQ % -398.14% -88.05% 69.89% 137.88% -62.57% 163.83% -
  Horiz. % -142.20% 47.70% 399.11% 234.93% 98.76% 263.83% 100.00%
NP to SH -786 276 2,246 1,324 554 1,483 574 -
  QoQ % -384.78% -87.71% 69.64% 138.99% -62.64% 158.36% -
  Horiz. % -136.93% 48.08% 391.29% 230.66% 96.52% 258.36% 100.00%
Tax Rate - % 51.09 % 22.00 % 24.54 % 26.81 % 27.70 % 24.40 % -
  QoQ % 0.00% 132.23% -10.35% -8.47% -3.21% 13.52% -
  Horiz. % 0.00% 209.39% 90.16% 100.57% 109.88% 113.52% 100.00%
Total Cost 11,760 12,902 11,103 11,180 10,928 9,370 10,914 5.11%
  QoQ % -8.85% 16.20% -0.69% 2.31% 16.63% -14.15% -
  Horiz. % 107.75% 118.22% 101.73% 102.44% 100.13% 85.85% 100.00%
Net Worth 108,831 108,831 108,831 107,007 108,223 107,615 106,400 1.52%
  QoQ % 0.00% 0.00% 1.70% -1.12% 0.56% 1.14% -
  Horiz. % 102.29% 102.29% 102.29% 100.57% 101.71% 101.14% 100.00%
Dividend
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Net Worth 108,831 108,831 108,831 107,007 108,223 107,615 106,400 1.52%
  QoQ % 0.00% 0.00% 1.70% -1.12% 0.56% 1.14% -
  Horiz. % 102.29% 102.29% 102.29% 100.57% 101.71% 101.14% 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
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
NP Margin -7.32 % 2.04 % 16.86 % 10.60 % 4.85 % 13.70 % 4.91 % -
  QoQ % -458.82% -87.90% 59.06% 118.56% -64.60% 179.02% -
  Horiz. % -149.08% 41.55% 343.38% 215.89% 98.78% 279.02% 100.00%
ROE -0.72 % 0.25 % 2.06 % 1.24 % 0.51 % 1.38 % 0.54 % -
  QoQ % -388.00% -87.86% 66.13% 143.14% -63.04% 155.56% -
  Horiz. % -133.33% 46.30% 381.48% 229.63% 94.44% 255.56% 100.00%
Per Share
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 18.02 21.66 21.96 20.57 18.89 17.86 18.88 -3.06%
  QoQ % -16.81% -1.37% 6.76% 8.89% 5.77% -5.40% -
  Horiz. % 95.44% 114.72% 116.31% 108.95% 100.05% 94.60% 100.00%
EPS -1.29 0.45 3.69 2.18 0.91 2.44 0.94 -
  QoQ % -386.67% -87.80% 69.27% 139.56% -62.70% 159.57% -
  Horiz. % -137.23% 47.87% 392.55% 231.91% 96.81% 259.57% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.7900 1.7900 1.7900 1.7600 1.7800 1.7700 1.7500 1.52%
  QoQ % 0.00% 0.00% 1.70% -1.12% 0.56% 1.14% -
  Horiz. % 102.29% 102.29% 102.29% 100.57% 101.71% 101.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 18.02 21.66 21.96 20.57 18.89 17.86 18.88 -3.06%
  QoQ % -16.81% -1.37% 6.76% 8.89% 5.77% -5.40% -
  Horiz. % 95.44% 114.72% 116.31% 108.95% 100.05% 94.60% 100.00%
EPS -1.29 0.45 3.69 2.18 0.91 2.44 0.94 -
  QoQ % -386.67% -87.80% 69.27% 139.56% -62.70% 159.57% -
  Horiz. % -137.23% 47.87% 392.55% 231.91% 96.81% 259.57% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.7900 1.7900 1.7900 1.7600 1.7800 1.7700 1.7500 1.52%
  QoQ % 0.00% 0.00% 1.70% -1.12% 0.56% 1.14% -
  Horiz. % 102.29% 102.29% 102.29% 100.57% 101.71% 101.14% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 -
Price 1.2000 1.2500 1.2200 1.2200 1.3300 1.1800 1.2500 -
P/RPS 6.66 5.77 5.55 5.93 7.04 6.61 6.62 0.40%
  QoQ % 15.42% 3.96% -6.41% -15.77% 6.51% -0.15% -
  Horiz. % 100.60% 87.16% 83.84% 89.58% 106.34% 99.85% 100.00%
P/EPS -92.82 275.36 33.03 56.02 145.96 48.38 132.40 -
  QoQ % -133.71% 733.67% -41.04% -61.62% 201.69% -63.46% -
  Horiz. % -70.11% 207.98% 24.95% 42.31% 110.24% 36.54% 100.00%
EY -1.08 0.36 3.03 1.78 0.69 2.07 0.76 -
  QoQ % -400.00% -88.12% 70.22% 157.97% -66.67% 172.37% -
  Horiz. % -142.11% 47.37% 398.68% 234.21% 90.79% 272.37% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.67 0.70 0.68 0.69 0.75 0.67 0.71 -3.80%
  QoQ % -4.29% 2.94% -1.45% -8.00% 11.94% -5.63% -
  Horiz. % 94.37% 98.59% 95.77% 97.18% 105.63% 94.37% 100.00%
Price Multiplier on Announcement Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 24/06/16 30/03/16 18/12/15 30/09/15 30/06/15 27/03/15 24/12/14 -
Price 1.1700 1.2000 1.2500 1.2200 1.2200 1.2300 1.1500 -
P/RPS 6.49 5.54 5.69 5.93 6.46 6.89 6.09 4.34%
  QoQ % 17.15% -2.64% -4.05% -8.20% -6.24% 13.14% -
  Horiz. % 106.57% 90.97% 93.43% 97.37% 106.08% 113.14% 100.00%
P/EPS -90.50 264.35 33.84 56.02 133.89 50.43 121.81 -
  QoQ % -134.23% 681.18% -39.59% -58.16% 165.50% -58.60% -
  Horiz. % -74.30% 217.02% 27.78% 45.99% 109.92% 41.40% 100.00%
EY -1.10 0.38 2.96 1.78 0.75 1.98 0.82 -
  QoQ % -389.47% -87.16% 66.29% 137.33% -62.12% 141.46% -
  Horiz. % -134.15% 46.34% 360.98% 217.07% 91.46% 241.46% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.65 0.67 0.70 0.69 0.69 0.69 0.66 -1.01%
  QoQ % -2.99% -4.29% 1.45% 0.00% 0.00% 4.55% -
  Horiz. % 98.48% 101.52% 106.06% 104.55% 104.55% 104.55% 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.
 


 

402  228  504  796 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.165-0.01 
 HSI-H6P 0.265-0.04 
 HSI-C7F 0.35+0.02 
 EDUSPEC 0.06+0.005 
 TAWIN-PA 0.055+0.01 
 KNM 0.38+0.005 
 KNM-WB 0.19+0.01 
 PCCS 0.54+0.035 
 DSONIC-WA 0.41-0.02 
 IRIS 0.16+0.005 
Partners & Brokers