Highlights

[MBG] QoQ Quarter Result on 2014-10-31 [#3]

Stock [MBG]: MINTYE BHD
Announcement Date 24-Dec-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2015
Quarter 31-Oct-2014  [#3]
Profit Trend QoQ -     -19.04%    YoY -     -34.25%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 12,505 11,485 10,858 11,478 13,585 14,387 11,652 4.84%
  QoQ % 8.88% 5.77% -5.40% -15.51% -5.57% 23.47% -
  Horiz. % 107.32% 98.57% 93.19% 98.51% 116.59% 123.47% 100.00%
PBT 1,756 761 2,058 746 952 1,539 1,464 12.93%
  QoQ % 130.75% -63.02% 175.87% -21.64% -38.14% 5.12% -
  Horiz. % 119.95% 51.98% 140.57% 50.96% 65.03% 105.12% 100.00%
Tax -431 -204 -570 -182 -234 -356 -29 507.48%
  QoQ % -111.27% 64.21% -213.19% 22.22% 34.27% -1,127.59% -
  Horiz. % 1,486.21% 703.45% 1,965.52% 627.59% 806.90% 1,227.59% 100.00%
NP 1,325 557 1,488 564 718 1,183 1,435 -5.19%
  QoQ % 137.88% -62.57% 163.83% -21.45% -39.31% -17.56% -
  Horiz. % 92.33% 38.82% 103.69% 39.30% 50.03% 82.44% 100.00%
NP to SH 1,324 554 1,483 574 709 1,191 1,422 -4.66%
  QoQ % 138.99% -62.64% 158.36% -19.04% -40.47% -16.24% -
  Horiz. % 93.11% 38.96% 104.29% 40.37% 49.86% 83.76% 100.00%
Tax Rate 24.54 % 26.81 % 27.70 % 24.40 % 24.58 % 23.13 % 1.98 % 438.03%
  QoQ % -8.47% -3.21% 13.52% -0.73% 6.27% 1,068.18% -
  Horiz. % 1,239.39% 1,354.04% 1,398.99% 1,232.32% 1,241.41% 1,168.18% 100.00%
Total Cost 11,180 10,928 9,370 10,914 12,867 13,204 10,217 6.21%
  QoQ % 2.31% 16.63% -14.15% -15.18% -2.55% 29.24% -
  Horiz. % 109.43% 106.96% 91.71% 106.82% 125.94% 129.24% 100.00%
Net Worth 107,007 108,223 107,615 106,400 106,400 107,007 106,400 0.38%
  QoQ % -1.12% 0.56% 1.14% 0.00% -0.57% 0.57% -
  Horiz. % 100.57% 101.71% 101.14% 100.00% 100.00% 100.57% 100.00%
Dividend
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Div - - - - 1,824 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 100.00% - -
Equity
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Net Worth 107,007 108,223 107,615 106,400 106,400 107,007 106,400 0.38%
  QoQ % -1.12% 0.56% 1.14% 0.00% -0.57% 0.57% -
  Horiz. % 100.57% 101.71% 101.14% 100.00% 100.00% 100.57% 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
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
NP Margin 10.60 % 4.85 % 13.70 % 4.91 % 5.29 % 8.22 % 12.32 % -9.56%
  QoQ % 118.56% -64.60% 179.02% -7.18% -35.64% -33.28% -
  Horiz. % 86.04% 39.37% 111.20% 39.85% 42.94% 66.72% 100.00%
ROE 1.24 % 0.51 % 1.38 % 0.54 % 0.67 % 1.11 % 1.34 % -5.05%
  QoQ % 143.14% -63.04% 155.56% -19.40% -39.64% -17.16% -
  Horiz. % 92.54% 38.06% 102.99% 40.30% 50.00% 82.84% 100.00%
Per Share
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 20.57 18.89 17.86 18.88 22.34 23.66 19.16 4.86%
  QoQ % 8.89% 5.77% -5.40% -15.49% -5.58% 23.49% -
  Horiz. % 107.36% 98.59% 93.22% 98.54% 116.60% 123.49% 100.00%
EPS 2.18 0.91 2.44 0.94 1.17 1.96 2.34 -4.62%
  QoQ % 139.56% -62.70% 159.57% -19.66% -40.31% -16.24% -
  Horiz. % 93.16% 38.89% 104.27% 40.17% 50.00% 83.76% 100.00%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.7600 1.7800 1.7700 1.7500 1.7500 1.7600 1.7500 0.38%
  QoQ % -1.12% 0.56% 1.14% 0.00% -0.57% 0.57% -
  Horiz. % 100.57% 101.71% 101.14% 100.00% 100.00% 100.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,684
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 20.57 18.89 17.86 18.88 22.34 23.66 19.16 4.86%
  QoQ % 8.89% 5.77% -5.40% -15.49% -5.58% 23.49% -
  Horiz. % 107.36% 98.59% 93.22% 98.54% 116.60% 123.49% 100.00%
EPS 2.18 0.91 2.44 0.94 1.17 1.96 2.34 -4.62%
  QoQ % 139.56% -62.70% 159.57% -19.66% -40.31% -16.24% -
  Horiz. % 93.16% 38.89% 104.27% 40.17% 50.00% 83.76% 100.00%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.7600 1.7800 1.7700 1.7500 1.7500 1.7600 1.7500 0.38%
  QoQ % -1.12% 0.56% 1.14% 0.00% -0.57% 0.57% -
  Horiz. % 100.57% 101.71% 101.14% 100.00% 100.00% 100.57% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 -
Price 1.2200 1.3300 1.1800 1.2500 1.3000 1.3000 1.4000 -
P/RPS 5.93 7.04 6.61 6.62 5.82 5.49 7.31 -13.05%
  QoQ % -15.77% 6.51% -0.15% 13.75% 6.01% -24.90% -
  Horiz. % 81.12% 96.31% 90.42% 90.56% 79.62% 75.10% 100.00%
P/EPS 56.02 145.96 48.38 132.40 111.48 66.36 59.86 -4.34%
  QoQ % -61.62% 201.69% -63.46% 18.77% 67.99% 10.86% -
  Horiz. % 93.59% 243.84% 80.82% 221.18% 186.23% 110.86% 100.00%
EY 1.78 0.69 2.07 0.76 0.90 1.51 1.67 4.36%
  QoQ % 157.97% -66.67% 172.37% -15.56% -40.40% -9.58% -
  Horiz. % 106.59% 41.32% 123.95% 45.51% 53.89% 90.42% 100.00%
DY 0.00 0.00 0.00 0.00 2.31 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.69 0.75 0.67 0.71 0.74 0.74 0.80 -9.42%
  QoQ % -8.00% 11.94% -5.63% -4.05% 0.00% -7.50% -
  Horiz. % 86.25% 93.75% 83.75% 88.75% 92.50% 92.50% 100.00%
Price Multiplier on Announcement Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 30/09/15 30/06/15 27/03/15 24/12/14 26/09/14 27/06/14 28/03/14 -
Price 1.2200 1.2200 1.2300 1.1500 1.2500 1.3000 1.3500 -
P/RPS 5.93 6.46 6.89 6.09 5.59 5.49 7.04 -10.84%
  QoQ % -8.20% -6.24% 13.14% 8.94% 1.82% -22.02% -
  Horiz. % 84.23% 91.76% 97.87% 86.51% 79.40% 77.98% 100.00%
P/EPS 56.02 133.89 50.43 121.81 107.19 66.36 57.72 -1.98%
  QoQ % -58.16% 165.50% -58.60% 13.64% 61.53% 14.97% -
  Horiz. % 97.05% 231.96% 87.37% 211.04% 185.71% 114.97% 100.00%
EY 1.78 0.75 1.98 0.82 0.93 1.51 1.73 1.92%
  QoQ % 137.33% -62.12% 141.46% -11.83% -38.41% -12.72% -
  Horiz. % 102.89% 43.35% 114.45% 47.40% 53.76% 87.28% 100.00%
DY 0.00 0.00 0.00 0.00 2.40 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.69 0.69 0.69 0.66 0.71 0.74 0.77 -7.07%
  QoQ % 0.00% 0.00% 4.55% -7.04% -4.05% -3.90% -
  Horiz. % 89.61% 89.61% 89.61% 85.71% 92.21% 96.10% 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
 

499  209  531  907 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.32+0.01 
 SAPNRG-WA 0.105+0.005 
 HSI-H4Y 0.19-0.01 
 HSI-C3W 0.40+0.015 
 HIBISCS 1.09+0.04 
 VS 0.995+0.065 
 HSI-H6F 0.405-0.01 
 ARMADA 0.22+0.005 
 ECONBHD 0.51+0.035 
 A50CHIN-C30 0.21+0.005 

SPONSORED POSTS

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