Highlights

[MBG] QoQ TTM Result on 2018-04-30 [#1]

Stock [MBG]: MINTYE BHD
Announcement Date 29-Jun-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2019
Quarter 30-Apr-2018  [#1]
Profit Trend QoQ -     -24.02%    YoY -     -73.06%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Revenue 44,447 44,838 44,548 46,774 48,876 51,698 51,251 -9.04%
  QoQ % -0.87% 0.65% -4.76% -4.30% -5.46% 0.87% -
  Horiz. % 86.72% 87.49% 86.92% 91.26% 95.37% 100.87% 100.00%
PBT 755 -196 670 1,114 1,831 4,777 4,925 -71.26%
  QoQ % 485.20% -129.25% -39.86% -39.16% -61.67% -3.01% -
  Horiz. % 15.33% -3.98% 13.60% 22.62% 37.18% 96.99% 100.00%
Tax 799 792 1,098 -153 -486 -1,087 -1,278 -
  QoQ % 0.88% -27.87% 817.65% 68.52% 55.29% 14.95% -
  Horiz. % -62.52% -61.97% -85.92% 11.97% 38.03% 85.05% 100.00%
NP 1,554 596 1,768 961 1,345 3,690 3,647 -43.29%
  QoQ % 160.74% -66.29% 83.98% -28.55% -63.55% 1.18% -
  Horiz. % 42.61% 16.34% 48.48% 26.35% 36.88% 101.18% 100.00%
NP to SH 1,674 737 1,905 1,085 1,428 3,731 3,668 -40.64%
  QoQ % 127.14% -61.31% 75.58% -24.02% -61.73% 1.72% -
  Horiz. % 45.64% 20.09% 51.94% 29.58% 38.93% 101.72% 100.00%
Tax Rate -105.83 % - % -163.88 % 13.73 % 26.54 % 22.75 % 25.95 % -
  QoQ % 0.00% 0.00% -1,293.59% -48.27% 16.66% -12.33% -
  Horiz. % -407.82% 0.00% -631.52% 52.91% 102.27% 87.67% 100.00%
Total Cost 42,893 44,242 42,780 45,813 47,531 48,008 47,604 -6.69%
  QoQ % -3.05% 3.42% -6.62% -3.61% -0.99% 0.85% -
  Horiz. % 90.10% 92.94% 89.87% 96.24% 99.85% 100.85% 100.00%
Net Worth 111,872 111,264 112,480 113,088 110,656 110,047 109,439 1.47%
  QoQ % 0.55% -1.08% -0.54% 2.20% 0.55% 0.56% -
  Horiz. % 102.22% 101.67% 102.78% 103.33% 101.11% 100.56% 100.00%
Dividend
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Net Worth 111,872 111,264 112,480 113,088 110,656 110,047 109,439 1.47%
  QoQ % 0.55% -1.08% -0.54% 2.20% 0.55% 0.56% -
  Horiz. % 102.22% 101.67% 102.78% 103.33% 101.11% 100.56% 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
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
NP Margin 3.50 % 1.33 % 3.97 % 2.05 % 2.75 % 7.14 % 7.12 % -37.63%
  QoQ % 163.16% -66.50% 93.66% -25.45% -61.48% 0.28% -
  Horiz. % 49.16% 18.68% 55.76% 28.79% 38.62% 100.28% 100.00%
ROE 1.50 % 0.66 % 1.69 % 0.96 % 1.29 % 3.39 % 3.35 % -41.39%
  QoQ % 127.27% -60.95% 76.04% -25.58% -61.95% 1.19% -
  Horiz. % 44.78% 19.70% 50.45% 28.66% 38.51% 101.19% 100.00%
Per Share
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 73.10 73.75 73.27 76.93 80.39 85.03 84.29 -9.04%
  QoQ % -0.88% 0.66% -4.76% -4.30% -5.46% 0.88% -
  Horiz. % 86.72% 87.50% 86.93% 91.27% 95.37% 100.88% 100.00%
EPS 2.75 1.21 3.13 1.78 2.35 6.14 6.03 -40.67%
  QoQ % 127.27% -61.34% 75.84% -24.26% -61.73% 1.82% -
  Horiz. % 45.61% 20.07% 51.91% 29.52% 38.97% 101.82% 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 1.8400 1.8300 1.8500 1.8600 1.8200 1.8100 1.8000 1.47%
  QoQ % 0.55% -1.08% -0.54% 2.20% 0.55% 0.56% -
  Horiz. % 102.22% 101.67% 102.78% 103.33% 101.11% 100.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 73.10 73.75 73.27 76.93 80.39 85.03 84.29 -9.04%
  QoQ % -0.88% 0.66% -4.76% -4.30% -5.46% 0.88% -
  Horiz. % 86.72% 87.50% 86.93% 91.27% 95.37% 100.88% 100.00%
EPS 2.75 1.21 3.13 1.78 2.35 6.14 6.03 -40.67%
  QoQ % 127.27% -61.34% 75.84% -24.26% -61.73% 1.82% -
  Horiz. % 45.61% 20.07% 51.91% 29.52% 38.97% 101.82% 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 1.8400 1.8300 1.8500 1.8600 1.8200 1.8100 1.8000 1.47%
  QoQ % 0.55% -1.08% -0.54% 2.20% 0.55% 0.56% -
  Horiz. % 102.22% 101.67% 102.78% 103.33% 101.11% 100.56% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 -
Price 0.8000 0.8500 0.9500 0.9500 0.9900 1.0500 1.0700 -
P/RPS 1.09 1.15 1.30 1.23 1.23 1.23 1.27 -9.66%
  QoQ % -5.22% -11.54% 5.69% 0.00% 0.00% -3.15% -
  Horiz. % 85.83% 90.55% 102.36% 96.85% 96.85% 96.85% 100.00%
P/EPS 29.06 70.12 30.32 53.24 42.15 17.11 17.74 38.84%
  QoQ % -58.56% 131.27% -43.05% 26.31% 146.35% -3.55% -
  Horiz. % 163.81% 395.26% 170.91% 300.11% 237.60% 96.45% 100.00%
EY 3.44 1.43 3.30 1.88 2.37 5.84 5.64 -28.01%
  QoQ % 140.56% -56.67% 75.53% -20.68% -59.42% 3.55% -
  Horiz. % 60.99% 25.35% 58.51% 33.33% 42.02% 103.55% 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 0.43 0.46 0.51 0.51 0.54 0.58 0.59 -18.97%
  QoQ % -6.52% -9.80% 0.00% -5.56% -6.90% -1.69% -
  Horiz. % 72.88% 77.97% 86.44% 86.44% 91.53% 98.31% 100.00%
Price Multiplier on Announcement Date
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 28/03/19 18/12/18 26/09/18 29/06/18 27/03/18 20/12/17 21/09/17 -
Price 0.8000 0.8000 0.8850 0.8350 0.9500 1.0400 1.0500 -
P/RPS 1.09 1.08 1.21 1.09 1.18 1.22 1.25 -8.70%
  QoQ % 0.93% -10.74% 11.01% -7.63% -3.28% -2.40% -
  Horiz. % 87.20% 86.40% 96.80% 87.20% 94.40% 97.60% 100.00%
P/EPS 29.06 66.00 28.25 46.79 40.45 16.95 17.40 40.63%
  QoQ % -55.97% 133.63% -39.62% 15.67% 138.64% -2.59% -
  Horiz. % 167.01% 379.31% 162.36% 268.91% 232.47% 97.41% 100.00%
EY 3.44 1.52 3.54 2.14 2.47 5.90 5.75 -28.93%
  QoQ % 126.32% -57.06% 65.42% -13.36% -58.14% 2.61% -
  Horiz. % 59.83% 26.43% 61.57% 37.22% 42.96% 102.61% 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 0.43 0.44 0.48 0.45 0.52 0.57 0.58 -18.04%
  QoQ % -2.27% -8.33% 6.67% -13.46% -8.77% -1.72% -
  Horiz. % 74.14% 75.86% 82.76% 77.59% 89.66% 98.28% 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.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers