Highlights

[MBG] QoQ TTM Result on 2014-01-31 [#4]

Stock [MBG]: MINTYE BHD
Announcement Date 28-Mar-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2014
Quarter 31-Jan-2014  [#4]
Profit Trend QoQ -     67.80%    YoY -     -0.38%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 51,102 51,928 49,785 47,392 46,102 44,782 48,788 3.13%
  QoQ % -1.59% 4.30% 5.05% 2.80% 2.95% -8.21% -
  Horiz. % 104.74% 106.44% 102.04% 97.14% 94.49% 91.79% 100.00%
PBT 4,701 5,170 5,823 5,209 3,835 2,828 4,956 -3.45%
  QoQ % -9.07% -11.21% 11.79% 35.83% 35.61% -42.94% -
  Horiz. % 94.85% 104.32% 117.49% 105.10% 77.38% 57.06% 100.00%
Tax -801 -966 -1,132 -1,044 -1,375 -785 -1,229 -24.77%
  QoQ % 17.08% 14.66% -8.43% 24.07% -75.16% 36.13% -
  Horiz. % 65.17% 78.60% 92.11% 84.95% 111.88% 63.87% 100.00%
NP 3,900 4,204 4,691 4,165 2,460 2,043 3,727 3.06%
  QoQ % -7.23% -10.38% 12.63% 69.31% 20.41% -45.18% -
  Horiz. % 104.64% 112.80% 125.87% 111.75% 66.00% 54.82% 100.00%
NP to SH 3,896 4,195 4,691 4,158 2,478 2,051 3,729 2.96%
  QoQ % -7.13% -10.57% 12.82% 67.80% 20.82% -45.00% -
  Horiz. % 104.48% 112.50% 125.80% 111.50% 66.45% 55.00% 100.00%
Tax Rate 17.04 % 18.68 % 19.44 % 20.04 % 35.85 % 27.76 % 24.80 % -22.08%
  QoQ % -8.78% -3.91% -2.99% -44.10% 29.14% 11.94% -
  Horiz. % 68.71% 75.32% 78.39% 80.81% 144.56% 111.94% 100.00%
Total Cost 47,202 47,724 45,094 43,227 43,642 42,739 45,061 3.13%
  QoQ % -1.09% 5.83% 4.32% -0.95% 2.11% -5.15% -
  Horiz. % 104.75% 105.91% 100.07% 95.93% 96.85% 94.85% 100.00%
Net Worth 106,400 106,400 107,007 106,400 105,184 104,576 105,792 0.38%
  QoQ % 0.00% -0.57% 0.57% 1.16% 0.58% -1.15% -
  Horiz. % 100.57% 100.57% 101.15% 100.57% 99.43% 98.85% 100.00%
Dividend
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Div 1,824 1,824 3,648 3,648 3,648 3,648 7,600 -61.28%
  QoQ % 0.00% -50.00% 0.00% 0.00% 0.00% -52.00% -
  Horiz. % 24.00% 24.00% 48.00% 48.00% 48.00% 48.00% 100.00%
Div Payout % 46.82 % 43.48 % 77.77 % 87.73 % 147.22 % 177.86 % 203.81 % -62.39%
  QoQ % 7.68% -44.09% -11.35% -40.41% -17.23% -12.73% -
  Horiz. % 22.97% 21.33% 38.16% 43.04% 72.23% 87.27% 100.00%
Equity
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 106,400 106,400 107,007 106,400 105,184 104,576 105,792 0.38%
  QoQ % 0.00% -0.57% 0.57% 1.16% 0.58% -1.15% -
  Horiz. % 100.57% 100.57% 101.15% 100.57% 99.43% 98.85% 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
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
NP Margin 7.63 % 8.10 % 9.42 % 8.79 % 5.34 % 4.56 % 7.64 % -0.09%
  QoQ % -5.80% -14.01% 7.17% 64.61% 17.11% -40.31% -
  Horiz. % 99.87% 106.02% 123.30% 115.05% 69.90% 59.69% 100.00%
ROE 3.66 % 3.94 % 4.38 % 3.91 % 2.36 % 1.96 % 3.52 % 2.63%
  QoQ % -7.11% -10.05% 12.02% 65.68% 20.41% -44.32% -
  Horiz. % 103.98% 111.93% 124.43% 111.08% 67.05% 55.68% 100.00%
Per Share
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 84.05 85.41 81.88 77.95 75.83 73.65 80.24 3.13%
  QoQ % -1.59% 4.31% 5.04% 2.80% 2.96% -8.21% -
  Horiz. % 104.75% 106.44% 102.04% 97.15% 94.50% 91.79% 100.00%
EPS 6.41 6.90 7.72 6.84 4.08 3.37 6.13 3.01%
  QoQ % -7.10% -10.62% 12.87% 67.65% 21.07% -45.02% -
  Horiz. % 104.57% 112.56% 125.94% 111.58% 66.56% 54.98% 100.00%
DPS 3.00 3.00 6.00 6.00 6.00 6.00 12.50 -61.28%
  QoQ % 0.00% -50.00% 0.00% 0.00% 0.00% -52.00% -
  Horiz. % 24.00% 24.00% 48.00% 48.00% 48.00% 48.00% 100.00%
NAPS 1.7500 1.7500 1.7600 1.7500 1.7300 1.7200 1.7400 0.38%
  QoQ % 0.00% -0.57% 0.57% 1.16% 0.58% -1.15% -
  Horiz. % 100.57% 100.57% 101.15% 100.57% 99.43% 98.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 84.05 85.41 81.88 77.95 75.83 73.65 80.24 3.13%
  QoQ % -1.59% 4.31% 5.04% 2.80% 2.96% -8.21% -
  Horiz. % 104.75% 106.44% 102.04% 97.15% 94.50% 91.79% 100.00%
EPS 6.41 6.90 7.72 6.84 4.08 3.37 6.13 3.01%
  QoQ % -7.10% -10.62% 12.87% 67.65% 21.07% -45.02% -
  Horiz. % 104.57% 112.56% 125.94% 111.58% 66.56% 54.98% 100.00%
DPS 3.00 3.00 6.00 6.00 6.00 6.00 12.50 -61.28%
  QoQ % 0.00% -50.00% 0.00% 0.00% 0.00% -52.00% -
  Horiz. % 24.00% 24.00% 48.00% 48.00% 48.00% 48.00% 100.00%
NAPS 1.7500 1.7500 1.7600 1.7500 1.7300 1.7200 1.7400 0.38%
  QoQ % 0.00% -0.57% 0.57% 1.16% 0.58% -1.15% -
  Horiz. % 100.57% 100.57% 101.15% 100.57% 99.43% 98.85% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 -
Price 1.2500 1.3000 1.3000 1.4000 1.3300 1.4000 1.3900 -
P/RPS 1.49 1.52 1.59 1.80 1.75 1.90 1.73 -9.45%
  QoQ % -1.97% -4.40% -11.67% 2.86% -7.89% 9.83% -
  Horiz. % 86.13% 87.86% 91.91% 104.05% 101.16% 109.83% 100.00%
P/EPS 19.51 18.84 16.85 20.47 32.63 41.50 22.66 -9.47%
  QoQ % 3.56% 11.81% -17.68% -37.27% -21.37% 83.14% -
  Horiz. % 86.10% 83.14% 74.36% 90.34% 144.00% 183.14% 100.00%
EY 5.13 5.31 5.93 4.88 3.06 2.41 4.41 10.58%
  QoQ % -3.39% -10.46% 21.52% 59.48% 26.97% -45.35% -
  Horiz. % 116.33% 120.41% 134.47% 110.66% 69.39% 54.65% 100.00%
DY 2.40 2.31 4.62 4.29 4.51 4.29 8.99 -58.44%
  QoQ % 3.90% -50.00% 7.69% -4.88% 5.13% -52.28% -
  Horiz. % 26.70% 25.70% 51.39% 47.72% 50.17% 47.72% 100.00%
P/NAPS 0.71 0.74 0.74 0.80 0.77 0.81 0.80 -7.63%
  QoQ % -4.05% 0.00% -7.50% 3.90% -4.94% 1.25% -
  Horiz. % 88.75% 92.50% 92.50% 100.00% 96.25% 101.25% 100.00%
Price Multiplier on Announcement Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 24/12/14 26/09/14 27/06/14 28/03/14 20/12/13 27/09/13 28/06/13 -
Price 1.1500 1.2500 1.3000 1.3500 1.3800 1.4200 1.4200 -
P/RPS 1.37 1.46 1.59 1.73 1.82 1.93 1.77 -15.66%
  QoQ % -6.16% -8.18% -8.09% -4.95% -5.70% 9.04% -
  Horiz. % 77.40% 82.49% 89.83% 97.74% 102.82% 109.04% 100.00%
P/EPS 17.95 18.12 16.85 19.74 33.86 42.09 23.15 -15.56%
  QoQ % -0.94% 7.54% -14.64% -41.70% -19.55% 81.81% -
  Horiz. % 77.54% 78.27% 72.79% 85.27% 146.26% 181.81% 100.00%
EY 5.57 5.52 5.93 5.07 2.95 2.38 4.32 18.41%
  QoQ % 0.91% -6.91% 16.96% 71.86% 23.95% -44.91% -
  Horiz. % 128.94% 127.78% 137.27% 117.36% 68.29% 55.09% 100.00%
DY 2.61 2.40 4.62 4.44 4.35 4.23 8.80 -55.43%
  QoQ % 8.75% -48.05% 4.05% 2.07% 2.84% -51.93% -
  Horiz. % 29.66% 27.27% 52.50% 50.45% 49.43% 48.07% 100.00%
P/NAPS 0.66 0.71 0.74 0.77 0.80 0.83 0.82 -13.44%
  QoQ % -7.04% -4.05% -3.90% -3.75% -3.61% 1.22% -
  Horiz. % 80.49% 86.59% 90.24% 93.90% 97.56% 101.22% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

262  155  510  1456 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.1850.00 
 BINTAI 0.735+0.10 
 VSOLAR 0.0450.00 
 PHB 0.0250.00 
 MMAG-WB 0.36+0.015 
 PHB-WB 0.015-0.005 
 MTRONIC 0.0850.00 
 NETX 0.015+0.005 
 SOLUTN 0.70+0.06 
 SUPERMX-C1I 0.10-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS