Highlights

[MBG] QoQ TTM Result on 2015-01-31 [#4]

Stock [MBG]: MINTYE BHD
Announcement Date 27-Mar-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2015
Quarter 31-Jan-2015  [#4]
Profit Trend QoQ -     1.57%    YoY -     -4.83%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 48,202 46,326 47,406 50,308 51,102 51,928 49,785 -2.13%
  QoQ % 4.05% -2.28% -5.77% -1.55% -1.59% 4.30% -
  Horiz. % 96.82% 93.05% 95.22% 101.05% 102.65% 104.30% 100.00%
PBT 7,461 5,321 4,517 5,295 4,701 5,170 5,823 17.92%
  QoQ % 40.22% 17.80% -14.69% 12.64% -9.07% -11.21% -
  Horiz. % 128.13% 91.38% 77.57% 90.93% 80.73% 88.79% 100.00%
Tax -1,840 -1,387 -1,190 -1,342 -801 -966 -1,132 38.12%
  QoQ % -32.66% -16.55% 11.33% -67.54% 17.08% 14.66% -
  Horiz. % 162.54% 122.53% 105.12% 118.55% 70.76% 85.34% 100.00%
NP 5,621 3,934 3,327 3,953 3,900 4,204 4,691 12.78%
  QoQ % 42.88% 18.24% -15.84% 1.36% -7.23% -10.38% -
  Horiz. % 119.83% 83.86% 70.92% 84.27% 83.14% 89.62% 100.00%
NP to SH 5,607 3,935 3,320 3,957 3,896 4,195 4,691 12.59%
  QoQ % 42.49% 18.52% -16.10% 1.57% -7.13% -10.57% -
  Horiz. % 119.53% 83.88% 70.77% 84.35% 83.05% 89.43% 100.00%
Tax Rate 24.66 % 26.07 % 26.34 % 25.34 % 17.04 % 18.68 % 19.44 % 17.13%
  QoQ % -5.41% -1.03% 3.95% 48.71% -8.78% -3.91% -
  Horiz. % 126.85% 134.10% 135.49% 130.35% 87.65% 96.09% 100.00%
Total Cost 42,581 42,392 44,079 46,355 47,202 47,724 45,094 -3.74%
  QoQ % 0.45% -3.83% -4.91% -1.79% -1.09% 5.83% -
  Horiz. % 94.43% 94.01% 97.75% 102.80% 104.67% 105.83% 100.00%
Net Worth 108,831 107,007 108,223 107,615 106,400 106,400 107,007 1.13%
  QoQ % 1.70% -1.12% 0.56% 1.14% 0.00% -0.57% -
  Horiz. % 101.70% 100.00% 101.14% 100.57% 99.43% 99.43% 100.00%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div 0 0 1,824 1,824 1,824 1,824 3,648 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -50.00% -
  Horiz. % 0.00% 0.00% 50.00% 50.00% 50.00% 50.00% 100.00%
Div Payout % - % - % 54.94 % 46.10 % 46.82 % 43.48 % 77.77 % -
  QoQ % 0.00% 0.00% 19.18% -1.54% 7.68% -44.09% -
  Horiz. % 0.00% 0.00% 70.64% 59.28% 60.20% 55.91% 100.00%
Equity
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 108,831 107,007 108,223 107,615 106,400 106,400 107,007 1.13%
  QoQ % 1.70% -1.12% 0.56% 1.14% 0.00% -0.57% -
  Horiz. % 101.70% 100.00% 101.14% 100.57% 99.43% 99.43% 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
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin 11.66 % 8.49 % 7.02 % 7.86 % 7.63 % 8.10 % 9.42 % 15.24%
  QoQ % 37.34% 20.94% -10.69% 3.01% -5.80% -14.01% -
  Horiz. % 123.78% 90.13% 74.52% 83.44% 81.00% 85.99% 100.00%
ROE 5.15 % 3.68 % 3.07 % 3.68 % 3.66 % 3.94 % 4.38 % 11.37%
  QoQ % 39.95% 19.87% -16.58% 0.55% -7.11% -10.05% -
  Horiz. % 117.58% 84.02% 70.09% 84.02% 83.56% 89.95% 100.00%
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 79.28 76.19 77.97 82.74 84.05 85.41 81.88 -2.12%
  QoQ % 4.06% -2.28% -5.77% -1.56% -1.59% 4.31% -
  Horiz. % 96.82% 93.05% 95.22% 101.05% 102.65% 104.31% 100.00%
EPS 9.22 6.47 5.46 6.51 6.41 6.90 7.72 12.53%
  QoQ % 42.50% 18.50% -16.13% 1.56% -7.10% -10.62% -
  Horiz. % 119.43% 83.81% 70.73% 84.33% 83.03% 89.38% 100.00%
DPS 0.00 0.00 3.00 3.00 3.00 3.00 6.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -50.00% -
  Horiz. % 0.00% 0.00% 50.00% 50.00% 50.00% 50.00% 100.00%
NAPS 1.7900 1.7600 1.7800 1.7700 1.7500 1.7500 1.7600 1.13%
  QoQ % 1.70% -1.12% 0.56% 1.14% 0.00% -0.57% -
  Horiz. % 101.70% 100.00% 101.14% 100.57% 99.43% 99.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 79.28 76.19 77.97 82.74 84.05 85.41 81.88 -2.12%
  QoQ % 4.06% -2.28% -5.77% -1.56% -1.59% 4.31% -
  Horiz. % 96.82% 93.05% 95.22% 101.05% 102.65% 104.31% 100.00%
EPS 9.22 6.47 5.46 6.51 6.41 6.90 7.72 12.53%
  QoQ % 42.50% 18.50% -16.13% 1.56% -7.10% -10.62% -
  Horiz. % 119.43% 83.81% 70.73% 84.33% 83.03% 89.38% 100.00%
DPS 0.00 0.00 3.00 3.00 3.00 3.00 6.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -50.00% -
  Horiz. % 0.00% 0.00% 50.00% 50.00% 50.00% 50.00% 100.00%
NAPS 1.7900 1.7600 1.7800 1.7700 1.7500 1.7500 1.7600 1.13%
  QoQ % 1.70% -1.12% 0.56% 1.14% 0.00% -0.57% -
  Horiz. % 101.70% 100.00% 101.14% 100.57% 99.43% 99.43% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 1.2200 1.2200 1.3300 1.1800 1.2500 1.3000 1.3000 -
P/RPS 1.54 1.60 1.71 1.43 1.49 1.52 1.59 -2.10%
  QoQ % -3.75% -6.43% 19.58% -4.03% -1.97% -4.40% -
  Horiz. % 96.86% 100.63% 107.55% 89.94% 93.71% 95.60% 100.00%
P/EPS 13.23 18.85 24.36 18.13 19.51 18.84 16.85 -14.85%
  QoQ % -29.81% -22.62% 34.36% -7.07% 3.56% 11.81% -
  Horiz. % 78.52% 111.87% 144.57% 107.60% 115.79% 111.81% 100.00%
EY 7.56 5.30 4.11 5.52 5.13 5.31 5.93 17.52%
  QoQ % 42.64% 28.95% -25.54% 7.60% -3.39% -10.46% -
  Horiz. % 127.49% 89.38% 69.31% 93.09% 86.51% 89.54% 100.00%
DY 0.00 0.00 2.26 2.54 2.40 2.31 4.62 -
  QoQ % 0.00% 0.00% -11.02% 5.83% 3.90% -50.00% -
  Horiz. % 0.00% 0.00% 48.92% 54.98% 51.95% 50.00% 100.00%
P/NAPS 0.68 0.69 0.75 0.67 0.71 0.74 0.74 -5.47%
  QoQ % -1.45% -8.00% 11.94% -5.63% -4.05% 0.00% -
  Horiz. % 91.89% 93.24% 101.35% 90.54% 95.95% 100.00% 100.00%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 18/12/15 30/09/15 30/06/15 27/03/15 24/12/14 26/09/14 27/06/14 -
Price 1.2500 1.2200 1.2200 1.2300 1.1500 1.2500 1.3000 -
P/RPS 1.58 1.60 1.56 1.49 1.37 1.46 1.59 -0.42%
  QoQ % -1.25% 2.56% 4.70% 8.76% -6.16% -8.18% -
  Horiz. % 99.37% 100.63% 98.11% 93.71% 86.16% 91.82% 100.00%
P/EPS 13.55 18.85 22.34 18.90 17.95 18.12 16.85 -13.49%
  QoQ % -28.12% -15.62% 18.20% 5.29% -0.94% 7.54% -
  Horiz. % 80.42% 111.87% 132.58% 112.17% 106.53% 107.54% 100.00%
EY 7.38 5.30 4.48 5.29 5.57 5.52 5.93 15.65%
  QoQ % 39.25% 18.30% -15.31% -5.03% 0.91% -6.91% -
  Horiz. % 124.45% 89.38% 75.55% 89.21% 93.93% 93.09% 100.00%
DY 0.00 0.00 2.46 2.44 2.61 2.40 4.62 -
  QoQ % 0.00% 0.00% 0.82% -6.51% 8.75% -48.05% -
  Horiz. % 0.00% 0.00% 53.25% 52.81% 56.49% 51.95% 100.00%
P/NAPS 0.70 0.69 0.69 0.69 0.66 0.71 0.74 -3.63%
  QoQ % 1.45% 0.00% 0.00% 4.55% -7.04% -4.05% -
  Horiz. % 94.59% 93.24% 93.24% 93.24% 89.19% 95.95% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

546  370  524  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers