Highlights

[MBG] QoQ Quarter Result on 2013-10-31 [#3]

Stock [MBG]: MINTYE BHD
Announcement Date 20-Dec-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2014
Quarter 31-Oct-2013  [#3]
Profit Trend QoQ -     -27.55%    YoY -     95.74%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 13,585 14,387 11,652 12,304 11,442 11,994 10,362 19.85%
  QoQ % -5.57% 23.47% -5.30% 7.53% -4.60% 15.75% -
  Horiz. % 131.10% 138.84% 112.45% 118.74% 110.42% 115.75% 100.00%
PBT 952 1,539 1,464 1,215 1,605 925 90 383.96%
  QoQ % -38.14% 5.12% 20.49% -24.30% 73.51% 927.78% -
  Horiz. % 1,057.78% 1,710.00% 1,626.67% 1,350.00% 1,783.33% 1,027.78% 100.00%
Tax -234 -356 -29 -347 -400 -268 -360 -25.02%
  QoQ % 34.27% -1,127.59% 91.64% 13.25% -49.25% 25.56% -
  Horiz. % 65.00% 98.89% 8.06% 96.39% 111.11% 74.44% 100.00%
NP 718 1,183 1,435 868 1,205 657 -270 -
  QoQ % -39.31% -17.56% 65.32% -27.97% 83.41% 343.33% -
  Horiz. % -265.93% -438.15% -531.48% -321.48% -446.30% -243.33% 100.00%
NP to SH 709 1,191 1,422 873 1,205 658 -258 -
  QoQ % -40.47% -16.24% 62.89% -27.55% 83.13% 355.04% -
  Horiz. % -274.81% -461.63% -551.16% -338.37% -467.05% -255.04% 100.00%
Tax Rate 24.58 % 23.13 % 1.98 % 28.56 % 24.92 % 28.97 % 400.00 % -84.51%
  QoQ % 6.27% 1,068.18% -93.07% 14.61% -13.98% -92.76% -
  Horiz. % 6.14% 5.78% 0.50% 7.14% 6.23% 7.24% 100.00%
Total Cost 12,867 13,204 10,217 11,436 10,237 11,337 10,632 13.60%
  QoQ % -2.55% 29.24% -10.66% 11.71% -9.70% 6.63% -
  Horiz. % 121.02% 124.19% 96.10% 107.56% 96.28% 106.63% 100.00%
Net Worth 106,400 107,007 106,400 105,184 104,576 105,792 105,184 0.77%
  QoQ % -0.57% 0.57% 1.16% 0.58% -1.15% 0.58% -
  Horiz. % 101.16% 101.73% 101.16% 100.00% 99.42% 100.58% 100.00%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div 1,824 - - - 3,648 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 257.26 % - % - % - % 302.74 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 84.98% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 106,400 107,007 106,400 105,184 104,576 105,792 105,184 0.77%
  QoQ % -0.57% 0.57% 1.16% 0.58% -1.15% 0.58% -
  Horiz. % 101.16% 101.73% 101.16% 100.00% 99.42% 100.58% 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
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 5.29 % 8.22 % 12.32 % 7.05 % 10.53 % 5.48 % -2.61 % -
  QoQ % -35.64% -33.28% 74.75% -33.05% 92.15% 309.96% -
  Horiz. % -202.68% -314.94% -472.03% -270.11% -403.45% -209.96% 100.00%
ROE 0.67 % 1.11 % 1.34 % 0.83 % 1.15 % 0.62 % -0.25 % -
  QoQ % -39.64% -17.16% 61.45% -27.83% 85.48% 348.00% -
  Horiz. % -268.00% -444.00% -536.00% -332.00% -460.00% -248.00% 100.00%
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 22.34 23.66 19.16 20.24 18.82 19.73 17.04 19.85%
  QoQ % -5.58% 23.49% -5.34% 7.55% -4.61% 15.79% -
  Horiz. % 131.10% 138.85% 112.44% 118.78% 110.45% 115.79% 100.00%
EPS 1.17 1.96 2.34 1.44 1.98 1.08 -0.42 -
  QoQ % -40.31% -16.24% 62.50% -27.27% 83.33% 357.14% -
  Horiz. % -278.57% -466.67% -557.14% -342.86% -471.43% -257.14% 100.00%
DPS 3.00 0.00 0.00 0.00 6.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.7500 1.7600 1.7500 1.7300 1.7200 1.7400 1.7300 0.77%
  QoQ % -0.57% 0.57% 1.16% 0.58% -1.15% 0.58% -
  Horiz. % 101.16% 101.73% 101.16% 100.00% 99.42% 100.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 22.34 23.66 19.16 20.24 18.82 19.73 17.04 19.85%
  QoQ % -5.58% 23.49% -5.34% 7.55% -4.61% 15.79% -
  Horiz. % 131.10% 138.85% 112.44% 118.78% 110.45% 115.79% 100.00%
EPS 1.17 1.96 2.34 1.44 1.98 1.08 -0.42 -
  QoQ % -40.31% -16.24% 62.50% -27.27% 83.33% 357.14% -
  Horiz. % -278.57% -466.67% -557.14% -342.86% -471.43% -257.14% 100.00%
DPS 3.00 0.00 0.00 0.00 6.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.7500 1.7600 1.7500 1.7300 1.7200 1.7400 1.7300 0.77%
  QoQ % -0.57% 0.57% 1.16% 0.58% -1.15% 0.58% -
  Horiz. % 101.16% 101.73% 101.16% 100.00% 99.42% 100.58% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 1.3000 1.3000 1.4000 1.3300 1.4000 1.3900 1.4600 -
P/RPS 5.82 5.49 7.31 6.57 7.44 7.05 8.57 -22.79%
  QoQ % 6.01% -24.90% 11.26% -11.69% 5.53% -17.74% -
  Horiz. % 67.91% 64.06% 85.30% 76.66% 86.81% 82.26% 100.00%
P/EPS 111.48 66.36 59.86 92.63 70.64 128.44 -344.06 -
  QoQ % 67.99% 10.86% -35.38% 31.13% -45.00% 137.33% -
  Horiz. % -32.40% -19.29% -17.40% -26.92% -20.53% -37.33% 100.00%
EY 0.90 1.51 1.67 1.08 1.42 0.78 -0.29 -
  QoQ % -40.40% -9.58% 54.63% -23.94% 82.05% 368.97% -
  Horiz. % -310.34% -520.69% -575.86% -372.41% -489.66% -268.97% 100.00%
DY 2.31 0.00 0.00 0.00 4.29 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 53.85% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.74 0.74 0.80 0.77 0.81 0.80 0.84 -8.12%
  QoQ % 0.00% -7.50% 3.90% -4.94% 1.25% -4.76% -
  Horiz. % 88.10% 88.10% 95.24% 91.67% 96.43% 95.24% 100.00%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 26/09/14 27/06/14 28/03/14 20/12/13 27/09/13 28/06/13 28/03/13 -
Price 1.2500 1.3000 1.3500 1.3800 1.4200 1.4200 1.4800 -
P/RPS 5.59 5.49 7.04 6.82 7.55 7.20 8.68 -25.48%
  QoQ % 1.82% -22.02% 3.23% -9.67% 4.86% -17.05% -
  Horiz. % 64.40% 63.25% 81.11% 78.57% 86.98% 82.95% 100.00%
P/EPS 107.19 66.36 57.72 96.11 71.65 131.21 -348.78 -
  QoQ % 61.53% 14.97% -39.94% 34.14% -45.39% 137.62% -
  Horiz. % -30.73% -19.03% -16.55% -27.56% -20.54% -37.62% 100.00%
EY 0.93 1.51 1.73 1.04 1.40 0.76 -0.29 -
  QoQ % -38.41% -12.72% 66.35% -25.71% 84.21% 362.07% -
  Horiz. % -320.69% -520.69% -596.55% -358.62% -482.76% -262.07% 100.00%
DY 2.40 0.00 0.00 0.00 4.23 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 56.74% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.71 0.74 0.77 0.80 0.83 0.82 0.86 -12.03%
  QoQ % -4.05% -3.90% -3.75% -3.61% 1.22% -4.65% -
  Horiz. % 82.56% 86.05% 89.53% 93.02% 96.51% 95.35% 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.
 


 

453  209  531  786 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.305+0.03 
 ISTONE 0.20+0.025 
 SAPNRG 0.28+0.01 
 GPACKET-WB 0.2550.00 
 VSOLAR 0.10-0.005 
 HSI-H8E 0.24-0.025 
 PWORTH 0.045-0.005 
 MNC 0.10+0.005 
 HSI-H8B 0.265-0.035 
 OCK-WA 0.13+0.015 

TOP ARTICLES

1. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
2. Dayang: Announcement is good for investors Koon Yew Yin's Blog
3. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
4. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
5. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
6. 9月第二周,大市不错!这6支股下周如何?By投资有理 投资有理·于你
7. Work with us and Malaysia will win, AirAsia tells MAHB and Mavcom Good Articles to Share
8. 5 Mistakes that Most New Investors Make in Stock Investing - Ian Tai Good Articles to Share
Partners & Brokers