Highlights

[MBG] QoQ Quarter Result on 2012-10-31 [#3]

Stock [MBG]: MINTYE BHD
Announcement Date 21-Dec-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2013
Quarter 31-Oct-2012  [#3]
Profit Trend QoQ -     -84.53%    YoY -     -74.13%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 11,442 11,994 10,362 10,984 15,448 14,020 12,922 -7.80%
  QoQ % -4.60% 15.75% -5.66% -28.90% 10.19% 8.50% -
  Horiz. % 88.55% 92.82% 80.19% 85.00% 119.55% 108.50% 100.00%
PBT 1,605 925 90 208 3,733 1,516 2,094 -16.26%
  QoQ % 73.51% 927.78% -56.73% -94.43% 146.24% -27.60% -
  Horiz. % 76.65% 44.17% 4.30% 9.93% 178.27% 72.40% 100.00%
Tax -400 -268 -360 243 -844 -399 -722 -32.57%
  QoQ % -49.25% 25.56% -248.15% 128.79% -111.53% 44.74% -
  Horiz. % 55.40% 37.12% 49.86% -33.66% 116.90% 55.26% 100.00%
NP 1,205 657 -270 451 2,889 1,117 1,372 -8.30%
  QoQ % 83.41% 343.33% -159.87% -84.39% 158.64% -18.59% -
  Horiz. % 87.83% 47.89% -19.68% 32.87% 210.57% 81.41% 100.00%
NP to SH 1,205 658 -258 446 2,883 1,103 1,346 -7.12%
  QoQ % 83.13% 355.04% -157.85% -84.53% 161.38% -18.05% -
  Horiz. % 89.52% 48.89% -19.17% 33.14% 214.19% 81.95% 100.00%
Tax Rate 24.92 % 28.97 % 400.00 % -116.83 % 22.61 % 26.32 % 34.48 % -19.48%
  QoQ % -13.98% -92.76% 442.38% -616.72% -14.10% -23.67% -
  Horiz. % 72.27% 84.02% 1,160.09% -338.83% 65.57% 76.33% 100.00%
Total Cost 10,237 11,337 10,632 10,533 12,559 12,903 11,550 -7.74%
  QoQ % -9.70% 6.63% 0.94% -16.13% -2.67% 11.71% -
  Horiz. % 88.63% 98.16% 92.05% 91.19% 108.74% 111.71% 100.00%
Net Worth 104,576 105,792 105,184 105,184 105,184 107,615 106,400 -1.15%
  QoQ % -1.15% 0.58% 0.00% 0.00% -2.26% 1.14% -
  Horiz. % 98.29% 99.43% 98.86% 98.86% 98.86% 101.14% 100.00%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div 3,648 - - - 7,600 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 48.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 302.74 % - % - % - % 263.61 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 114.84% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 104,576 105,792 105,184 105,184 105,184 107,615 106,400 -1.15%
  QoQ % -1.15% 0.58% 0.00% 0.00% -2.26% 1.14% -
  Horiz. % 98.29% 99.43% 98.86% 98.86% 98.86% 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
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 10.53 % 5.48 % -2.61 % 4.11 % 18.70 % 7.97 % 10.62 % -0.57%
  QoQ % 92.15% 309.96% -163.50% -78.02% 134.63% -24.95% -
  Horiz. % 99.15% 51.60% -24.58% 38.70% 176.08% 75.05% 100.00%
ROE 1.15 % 0.62 % -0.25 % 0.42 % 2.74 % 1.02 % 1.27 % -6.41%
  QoQ % 85.48% 348.00% -159.52% -84.67% 168.63% -19.69% -
  Horiz. % 90.55% 48.82% -19.69% 33.07% 215.75% 80.31% 100.00%
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 18.82 19.73 17.04 18.07 25.41 23.06 21.25 -7.78%
  QoQ % -4.61% 15.79% -5.70% -28.89% 10.19% 8.52% -
  Horiz. % 88.56% 92.85% 80.19% 85.04% 119.58% 108.52% 100.00%
EPS 1.98 1.08 -0.42 0.73 4.74 1.81 2.21 -7.07%
  QoQ % 83.33% 357.14% -157.53% -84.60% 161.88% -18.10% -
  Horiz. % 89.59% 48.87% -19.00% 33.03% 214.48% 81.90% 100.00%
DPS 6.00 0.00 0.00 0.00 12.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 48.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.7200 1.7400 1.7300 1.7300 1.7300 1.7700 1.7500 -1.15%
  QoQ % -1.15% 0.58% 0.00% 0.00% -2.26% 1.14% -
  Horiz. % 98.29% 99.43% 98.86% 98.86% 98.86% 101.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,684
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 18.82 19.73 17.04 18.07 25.41 23.06 21.25 -7.78%
  QoQ % -4.61% 15.79% -5.70% -28.89% 10.19% 8.52% -
  Horiz. % 88.56% 92.85% 80.19% 85.04% 119.58% 108.52% 100.00%
EPS 1.98 1.08 -0.42 0.73 4.74 1.81 2.21 -7.07%
  QoQ % 83.33% 357.14% -157.53% -84.60% 161.88% -18.10% -
  Horiz. % 89.59% 48.87% -19.00% 33.03% 214.48% 81.90% 100.00%
DPS 6.00 0.00 0.00 0.00 12.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 48.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.7200 1.7400 1.7300 1.7300 1.7300 1.7700 1.7500 -1.15%
  QoQ % -1.15% 0.58% 0.00% 0.00% -2.26% 1.14% -
  Horiz. % 98.29% 99.43% 98.86% 98.86% 98.86% 101.14% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 1.4000 1.3900 1.4600 1.4500 1.4400 1.3000 1.5000 -
P/RPS 7.44 7.05 8.57 8.03 5.67 5.64 7.06 3.56%
  QoQ % 5.53% -17.74% 6.72% 41.62% 0.53% -20.11% -
  Horiz. % 105.38% 99.86% 121.39% 113.74% 80.31% 79.89% 100.00%
P/EPS 70.64 128.44 -344.06 197.67 30.37 71.66 67.76 2.82%
  QoQ % -45.00% 137.33% -274.06% 550.87% -57.62% 5.76% -
  Horiz. % 104.25% 189.55% -507.76% 291.72% 44.82% 105.76% 100.00%
EY 1.42 0.78 -0.29 0.51 3.29 1.40 1.48 -2.72%
  QoQ % 82.05% 368.97% -156.86% -84.50% 135.00% -5.41% -
  Horiz. % 95.95% 52.70% -19.59% 34.46% 222.30% 94.59% 100.00%
DY 4.29 0.00 0.00 0.00 8.68 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 49.42% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.81 0.80 0.84 0.84 0.83 0.73 0.86 -3.92%
  QoQ % 1.25% -4.76% 0.00% 1.20% 13.70% -15.12% -
  Horiz. % 94.19% 93.02% 97.67% 97.67% 96.51% 84.88% 100.00%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 27/09/13 28/06/13 28/03/13 21/12/12 27/09/12 29/06/12 30/03/12 -
Price 1.4200 1.4200 1.4800 1.4000 1.4400 1.4600 1.3000 -
P/RPS 7.55 7.20 8.68 7.75 5.67 6.33 6.12 15.04%
  QoQ % 4.86% -17.05% 12.00% 36.68% -10.43% 3.43% -
  Horiz. % 123.37% 117.65% 141.83% 126.63% 92.65% 103.43% 100.00%
P/EPS 71.65 131.21 -348.78 190.85 30.37 80.48 58.72 14.20%
  QoQ % -45.39% 137.62% -282.75% 528.42% -62.26% 37.06% -
  Horiz. % 122.02% 223.45% -593.97% 325.02% 51.72% 137.06% 100.00%
EY 1.40 0.76 -0.29 0.52 3.29 1.24 1.70 -12.15%
  QoQ % 84.21% 362.07% -155.77% -84.19% 165.32% -27.06% -
  Horiz. % 82.35% 44.71% -17.06% 30.59% 193.53% 72.94% 100.00%
DY 4.23 0.00 0.00 0.00 8.68 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 48.73% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.83 0.82 0.86 0.81 0.83 0.82 0.74 7.96%
  QoQ % 1.22% -4.65% 6.17% -2.41% 1.22% 10.81% -
  Horiz. % 112.16% 110.81% 116.22% 109.46% 112.16% 110.81% 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.
 


FEATURED EVENT
 

252  244  527  1138 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.005 
 BORNOIL 0.0450.00 
 ARMADA 0.23-0.005 
 EDUSPEC 0.030.00 
 HSI-C3W 0.385+0.09 
 HSI-H4Y 0.215-0.08 
 IRIS 0.135+0.005 
 A50CHIN-C30 0.19+0.03 
 SUMATEC 0.010.00 
 PUC 0.10+0.005 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers