Highlights

[MBG] QoQ Quarter Result on 2017-07-31 [#2]

Stock [MBG]: MINTYE BHD
Announcement Date 21-Sep-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2018
Quarter 31-Jul-2017  [#2]
Profit Trend QoQ -     -35.32%    YoY -     -41.43%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Revenue 11,552 10,638 12,241 12,343 13,654 13,460 11,794 -1.38%
  QoQ % 8.59% -13.10% -0.83% -9.60% 1.44% 14.13% -
  Horiz. % 97.95% 90.20% 103.79% 104.65% 115.77% 114.13% 100.00%
PBT 339 -322 460 637 1,056 2,624 608 -32.33%
  QoQ % 205.28% -170.00% -27.79% -39.68% -59.76% 331.58% -
  Horiz. % 55.76% -52.96% 75.66% 104.77% 173.68% 431.58% 100.00%
Tax 67 -51 -22 -147 -266 -652 -213 -
  QoQ % 231.37% -131.82% 85.03% 44.74% 59.20% -206.10% -
  Horiz. % -31.46% 23.94% 10.33% 69.01% 124.88% 306.10% 100.00%
NP 406 -373 438 490 790 1,972 395 1.85%
  QoQ % 208.85% -185.16% -10.61% -37.97% -59.94% 399.24% -
  Horiz. % 102.78% -94.43% 110.89% 124.05% 200.00% 499.24% 100.00%
NP to SH 444 -342 474 509 787 1,961 411 5.30%
  QoQ % 229.82% -172.15% -6.88% -35.32% -59.87% 377.13% -
  Horiz. % 108.03% -83.21% 115.33% 123.84% 191.48% 477.13% 100.00%
Tax Rate -19.76 % - % 4.78 % 23.08 % 25.19 % 24.85 % 35.03 % -
  QoQ % 0.00% 0.00% -79.29% -8.38% 1.37% -29.06% -
  Horiz. % -56.41% 0.00% 13.65% 65.89% 71.91% 70.94% 100.00%
Total Cost 11,146 11,011 11,803 11,853 12,864 11,488 11,399 -1.49%
  QoQ % 1.23% -6.71% -0.42% -7.86% 11.98% 0.78% -
  Horiz. % 97.78% 96.60% 103.54% 103.98% 112.85% 100.78% 100.00%
Net Worth 113,088 110,656 110,047 109,439 111,264 109,439 107,615 3.37%
  QoQ % 2.20% 0.55% 0.56% -1.64% 1.67% 1.69% -
  Horiz. % 105.08% 102.82% 102.26% 101.69% 103.39% 101.69% 100.00%
Dividend
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 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
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Net Worth 113,088 110,656 110,047 109,439 111,264 109,439 107,615 3.37%
  QoQ % 2.20% 0.55% 0.56% -1.64% 1.67% 1.69% -
  Horiz. % 105.08% 102.82% 102.26% 101.69% 103.39% 101.69% 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
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
NP Margin 3.51 % -3.51 % 3.58 % 3.97 % 5.79 % 14.65 % 3.35 % 3.17%
  QoQ % 200.00% -198.04% -9.82% -31.43% -60.48% 337.31% -
  Horiz. % 104.78% -104.78% 106.87% 118.51% 172.84% 437.31% 100.00%
ROE 0.39 % -0.31 % 0.43 % 0.47 % 0.71 % 1.79 % 0.38 % 1.75%
  QoQ % 225.81% -172.09% -8.51% -33.80% -60.34% 371.05% -
  Horiz. % 102.63% -81.58% 113.16% 123.68% 186.84% 471.05% 100.00%
Per Share
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 19.00 17.50 20.13 20.30 22.46 22.14 19.40 -1.38%
  QoQ % 8.57% -13.07% -0.84% -9.62% 1.45% 14.12% -
  Horiz. % 97.94% 90.21% 103.76% 104.64% 115.77% 114.12% 100.00%
EPS 0.73 -0.56 0.78 0.84 1.29 3.23 0.68 4.86%
  QoQ % 230.36% -171.79% -7.14% -34.88% -60.06% 375.00% -
  Horiz. % 107.35% -82.35% 114.71% 123.53% 189.71% 475.00% 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 1.8600 1.8200 1.8100 1.8000 1.8300 1.8000 1.7700 3.37%
  QoQ % 2.20% 0.55% 0.56% -1.64% 1.67% 1.69% -
  Horiz. % 105.08% 102.82% 102.26% 101.69% 103.39% 101.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 19.00 17.50 20.13 20.30 22.46 22.14 19.40 -1.38%
  QoQ % 8.57% -13.07% -0.84% -9.62% 1.45% 14.12% -
  Horiz. % 97.94% 90.21% 103.76% 104.64% 115.77% 114.12% 100.00%
EPS 0.73 -0.56 0.78 0.84 1.29 3.23 0.68 4.86%
  QoQ % 230.36% -171.79% -7.14% -34.88% -60.06% 375.00% -
  Horiz. % 107.35% -82.35% 114.71% 123.53% 189.71% 475.00% 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 1.8600 1.8200 1.8100 1.8000 1.8300 1.8000 1.7700 3.37%
  QoQ % 2.20% 0.55% 0.56% -1.64% 1.67% 1.69% -
  Horiz. % 105.08% 102.82% 102.26% 101.69% 103.39% 101.69% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 -
Price 0.9500 0.9900 1.0500 1.0700 1.3000 1.0000 1.0400 -
P/RPS 5.00 5.66 5.22 5.27 5.79 4.52 5.36 -4.54%
  QoQ % -11.66% 8.43% -0.95% -8.98% 28.10% -15.67% -
  Horiz. % 93.28% 105.60% 97.39% 98.32% 108.02% 84.33% 100.00%
P/EPS 130.09 -176.00 134.68 127.81 100.43 31.00 153.85 -10.61%
  QoQ % 173.91% -230.68% 5.38% 27.26% 223.97% -79.85% -
  Horiz. % 84.56% -114.40% 87.54% 83.07% 65.28% 20.15% 100.00%
EY 0.77 -0.57 0.74 0.78 1.00 3.23 0.65 11.99%
  QoQ % 235.09% -177.03% -5.13% -22.00% -69.04% 396.92% -
  Horiz. % 118.46% -87.69% 113.85% 120.00% 153.85% 496.92% 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 0.51 0.54 0.58 0.59 0.71 0.56 0.59 -9.28%
  QoQ % -5.56% -6.90% -1.69% -16.90% 26.79% -5.08% -
  Horiz. % 86.44% 91.53% 98.31% 100.00% 120.34% 94.92% 100.00%
Price Multiplier on Announcement Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 29/06/18 27/03/18 20/12/17 21/09/17 30/06/17 31/03/17 27/12/16 -
Price 0.8350 0.9500 1.0400 1.0500 1.1400 1.0600 1.0100 -
P/RPS 4.39 5.43 5.17 5.17 5.08 4.79 5.21 -10.82%
  QoQ % -19.15% 5.03% 0.00% 1.77% 6.05% -8.06% -
  Horiz. % 84.26% 104.22% 99.23% 99.23% 97.50% 91.94% 100.00%
P/EPS 114.34 -168.89 133.40 125.42 88.07 32.86 149.41 -16.38%
  QoQ % 167.70% -226.60% 6.36% 42.41% 168.02% -78.01% -
  Horiz. % 76.53% -113.04% 89.28% 83.94% 58.95% 21.99% 100.00%
EY 0.87 -0.59 0.75 0.80 1.14 3.04 0.67 19.08%
  QoQ % 247.46% -178.67% -6.25% -29.82% -62.50% 353.73% -
  Horiz. % 129.85% -88.06% 111.94% 119.40% 170.15% 453.73% 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 0.45 0.52 0.57 0.58 0.62 0.59 0.57 -14.62%
  QoQ % -13.46% -8.77% -1.72% -6.45% 5.08% 3.51% -
  Horiz. % 78.95% 91.23% 100.00% 101.75% 108.77% 103.51% 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.
 


 

348  262  553  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295-0.02 
 HSI-C5J 0.31+0.065 
 MESTRON 0.155+0.02 
 HSI-H6Q 0.24-0.045 
 LAMBO 0.0650.00 
 HSI-C5P 0.40+0.055 
 FOCUS 0.185+0.005 
 PCCS 0.61+0.04 
 PCCS-WA 0.28+0.03 
 IWCITY 1.07+0.01 
Partners & Brokers