Highlights

[MBG] QoQ Quarter Result on 2017-10-31 [#3]

Stock [MBG]: MINTYE BHD
Announcement Date 20-Dec-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2018
Quarter 31-Oct-2017  [#3]
Profit Trend QoQ -     -6.88%    YoY -     15.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Revenue 10,117 11,552 10,638 12,241 12,343 13,654 13,460 -17.38%
  QoQ % -12.42% 8.59% -13.10% -0.83% -9.60% 1.44% -
  Horiz. % 75.16% 85.82% 79.03% 90.94% 91.70% 101.44% 100.00%
PBT 193 339 -322 460 637 1,056 2,624 -82.53%
  QoQ % -43.07% 205.28% -170.00% -27.79% -39.68% -59.76% -
  Horiz. % 7.36% 12.92% -12.27% 17.53% 24.28% 40.24% 100.00%
Tax 1,104 67 -51 -22 -147 -266 -652 -
  QoQ % 1,547.76% 231.37% -131.82% 85.03% 44.74% 59.20% -
  Horiz. % -169.33% -10.28% 7.82% 3.37% 22.55% 40.80% 100.00%
NP 1,297 406 -373 438 490 790 1,972 -24.43%
  QoQ % 219.46% 208.85% -185.16% -10.61% -37.97% -59.94% -
  Horiz. % 65.77% 20.59% -18.91% 22.21% 24.85% 40.06% 100.00%
NP to SH 1,329 444 -342 474 509 787 1,961 -22.90%
  QoQ % 199.32% 229.82% -172.15% -6.88% -35.32% -59.87% -
  Horiz. % 67.77% 22.64% -17.44% 24.17% 25.96% 40.13% 100.00%
Tax Rate -572.02 % -19.76 % - % 4.78 % 23.08 % 25.19 % 24.85 % -
  QoQ % -2,794.84% 0.00% 0.00% -79.29% -8.38% 1.37% -
  Horiz. % -2,301.89% -79.52% 0.00% 19.24% 92.88% 101.37% 100.00%
Total Cost 8,820 11,146 11,011 11,803 11,853 12,864 11,488 -16.19%
  QoQ % -20.87% 1.23% -6.71% -0.42% -7.86% 11.98% -
  Horiz. % 76.78% 97.02% 95.85% 102.74% 103.18% 111.98% 100.00%
Net Worth 112,480 113,088 110,656 110,047 109,439 111,264 109,439 1.85%
  QoQ % -0.54% 2.20% 0.55% 0.56% -1.64% 1.67% -
  Horiz. % 102.78% 103.33% 101.11% 100.56% 100.00% 101.67% 100.00%
Dividend
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 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
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Net Worth 112,480 113,088 110,656 110,047 109,439 111,264 109,439 1.85%
  QoQ % -0.54% 2.20% 0.55% 0.56% -1.64% 1.67% -
  Horiz. % 102.78% 103.33% 101.11% 100.56% 100.00% 101.67% 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
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
NP Margin 12.82 % 3.51 % -3.51 % 3.58 % 3.97 % 5.79 % 14.65 % -8.53%
  QoQ % 265.24% 200.00% -198.04% -9.82% -31.43% -60.48% -
  Horiz. % 87.51% 23.96% -23.96% 24.44% 27.10% 39.52% 100.00%
ROE 1.18 % 0.39 % -0.31 % 0.43 % 0.47 % 0.71 % 1.79 % -24.31%
  QoQ % 202.56% 225.81% -172.09% -8.51% -33.80% -60.34% -
  Horiz. % 65.92% 21.79% -17.32% 24.02% 26.26% 39.66% 100.00%
Per Share
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 16.64 19.00 17.50 20.13 20.30 22.46 22.14 -17.38%
  QoQ % -12.42% 8.57% -13.07% -0.84% -9.62% 1.45% -
  Horiz. % 75.16% 85.82% 79.04% 90.92% 91.69% 101.45% 100.00%
EPS 2.19 0.73 -0.56 0.78 0.84 1.29 3.23 -22.88%
  QoQ % 200.00% 230.36% -171.79% -7.14% -34.88% -60.06% -
  Horiz. % 67.80% 22.60% -17.34% 24.15% 26.01% 39.94% 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 1.8500 1.8600 1.8200 1.8100 1.8000 1.8300 1.8000 1.85%
  QoQ % -0.54% 2.20% 0.55% 0.56% -1.64% 1.67% -
  Horiz. % 102.78% 103.33% 101.11% 100.56% 100.00% 101.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,684
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 16.64 19.00 17.50 20.13 20.30 22.46 22.14 -17.38%
  QoQ % -12.42% 8.57% -13.07% -0.84% -9.62% 1.45% -
  Horiz. % 75.16% 85.82% 79.04% 90.92% 91.69% 101.45% 100.00%
EPS 2.19 0.73 -0.56 0.78 0.84 1.29 3.23 -22.88%
  QoQ % 200.00% 230.36% -171.79% -7.14% -34.88% -60.06% -
  Horiz. % 67.80% 22.60% -17.34% 24.15% 26.01% 39.94% 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 1.8500 1.8600 1.8200 1.8100 1.8000 1.8300 1.8000 1.85%
  QoQ % -0.54% 2.20% 0.55% 0.56% -1.64% 1.67% -
  Horiz. % 102.78% 103.33% 101.11% 100.56% 100.00% 101.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 -
Price 0.9500 0.9500 0.9900 1.0500 1.0700 1.3000 1.0000 -
P/RPS 5.71 5.00 5.66 5.22 5.27 5.79 4.52 16.91%
  QoQ % 14.20% -11.66% 8.43% -0.95% -8.98% 28.10% -
  Horiz. % 126.33% 110.62% 125.22% 115.49% 116.59% 128.10% 100.00%
P/EPS 43.46 130.09 -176.00 134.68 127.81 100.43 31.00 25.34%
  QoQ % -66.59% 173.91% -230.68% 5.38% 27.26% 223.97% -
  Horiz. % 140.19% 419.65% -567.74% 434.45% 412.29% 323.97% 100.00%
EY 2.30 0.77 -0.57 0.74 0.78 1.00 3.23 -20.31%
  QoQ % 198.70% 235.09% -177.03% -5.13% -22.00% -69.04% -
  Horiz. % 71.21% 23.84% -17.65% 22.91% 24.15% 30.96% 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 0.51 0.54 0.58 0.59 0.71 0.56 -6.06%
  QoQ % 0.00% -5.56% -6.90% -1.69% -16.90% 26.79% -
  Horiz. % 91.07% 91.07% 96.43% 103.57% 105.36% 126.79% 100.00%
Price Multiplier on Announcement Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 26/09/18 29/06/18 27/03/18 20/12/17 21/09/17 30/06/17 31/03/17 -
Price 0.8850 0.8350 0.9500 1.0400 1.0500 1.1400 1.0600 -
P/RPS 5.32 4.39 5.43 5.17 5.17 5.08 4.79 7.27%
  QoQ % 21.18% -19.15% 5.03% 0.00% 1.77% 6.05% -
  Horiz. % 111.06% 91.65% 113.36% 107.93% 107.93% 106.05% 100.00%
P/EPS 40.49 114.34 -168.89 133.40 125.42 88.07 32.86 14.98%
  QoQ % -64.59% 167.70% -226.60% 6.36% 42.41% 168.02% -
  Horiz. % 123.22% 347.96% -513.97% 405.96% 381.68% 268.02% 100.00%
EY 2.47 0.87 -0.59 0.75 0.80 1.14 3.04 -12.96%
  QoQ % 183.91% 247.46% -178.67% -6.25% -29.82% -62.50% -
  Horiz. % 81.25% 28.62% -19.41% 24.67% 26.32% 37.50% 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 0.48 0.45 0.52 0.57 0.58 0.62 0.59 -12.88%
  QoQ % 6.67% -13.46% -8.77% -1.72% -6.45% 5.08% -
  Horiz. % 81.36% 76.27% 88.14% 96.61% 98.31% 105.08% 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
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
3. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
4. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
5. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
6. Investment Psychology is Indispensable - Koon Yew Yin Koon Yew Yin's Blog
7. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
8. QL RESOURCES VERSUS DIALOG GROUP (Compare Price Chart & 5 Years EPS) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers