Highlights

[MBG] QoQ TTM Result on 2013-07-31 [#2]

Stock [MBG]: MINTYE BHD
Announcement Date 27-Sep-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2014
Quarter 31-Jul-2013  [#2]
Profit Trend QoQ -     -45.00%    YoY -     -70.93%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 49,785 47,392 46,102 44,782 48,788 50,814 53,374 -4.55%
  QoQ % 5.05% 2.80% 2.95% -8.21% -3.99% -4.80% -
  Horiz. % 93.28% 88.79% 86.38% 83.90% 91.41% 95.20% 100.00%
PBT 5,823 5,209 3,835 2,828 4,956 5,547 7,551 -15.95%
  QoQ % 11.79% 35.83% 35.61% -42.94% -10.65% -26.54% -
  Horiz. % 77.12% 68.98% 50.79% 37.45% 65.63% 73.46% 100.00%
Tax -1,132 -1,044 -1,375 -785 -1,229 -1,360 -1,722 -24.45%
  QoQ % -8.43% 24.07% -75.16% 36.13% 9.63% 21.02% -
  Horiz. % 65.74% 60.63% 79.85% 45.59% 71.37% 78.98% 100.00%
NP 4,691 4,165 2,460 2,043 3,727 4,187 5,829 -13.51%
  QoQ % 12.63% 69.31% 20.41% -45.18% -10.99% -28.17% -
  Horiz. % 80.48% 71.45% 42.20% 35.05% 63.94% 71.83% 100.00%
NP to SH 4,691 4,158 2,478 2,051 3,729 4,174 5,778 -13.01%
  QoQ % 12.82% 67.80% 20.82% -45.00% -10.66% -27.76% -
  Horiz. % 81.19% 71.96% 42.89% 35.50% 64.54% 72.24% 100.00%
Tax Rate 19.44 % 20.04 % 35.85 % 27.76 % 24.80 % 24.52 % 22.80 % -10.11%
  QoQ % -2.99% -44.10% 29.14% 11.94% 1.14% 7.54% -
  Horiz. % 85.26% 87.89% 157.24% 121.75% 108.77% 107.54% 100.00%
Total Cost 45,094 43,227 43,642 42,739 45,061 46,627 47,545 -3.48%
  QoQ % 4.32% -0.95% 2.11% -5.15% -3.36% -1.93% -
  Horiz. % 94.84% 90.92% 91.79% 89.89% 94.78% 98.07% 100.00%
Net Worth 107,007 106,400 105,184 104,576 105,792 105,184 105,184 1.16%
  QoQ % 0.57% 1.16% 0.58% -1.15% 0.58% 0.00% -
  Horiz. % 101.73% 101.16% 100.00% 99.42% 100.58% 100.00% 100.00%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div 3,648 3,648 3,648 3,648 7,600 7,600 7,600 -38.78%
  QoQ % 0.00% 0.00% 0.00% -52.00% 0.00% 0.00% -
  Horiz. % 48.00% 48.00% 48.00% 48.00% 100.00% 100.00% 100.00%
Div Payout % 77.77 % 87.73 % 147.22 % 177.86 % 203.81 % 182.08 % 131.53 % -29.62%
  QoQ % -11.35% -40.41% -17.23% -12.73% 11.93% 38.43% -
  Horiz. % 59.13% 66.70% 111.93% 135.22% 154.95% 138.43% 100.00%
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 107,007 106,400 105,184 104,576 105,792 105,184 105,184 1.16%
  QoQ % 0.57% 1.16% 0.58% -1.15% 0.58% 0.00% -
  Horiz. % 101.73% 101.16% 100.00% 99.42% 100.58% 100.00% 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
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 9.42 % 8.79 % 5.34 % 4.56 % 7.64 % 8.24 % 10.92 % -9.41%
  QoQ % 7.17% 64.61% 17.11% -40.31% -7.28% -24.54% -
  Horiz. % 86.26% 80.49% 48.90% 41.76% 69.96% 75.46% 100.00%
ROE 4.38 % 3.91 % 2.36 % 1.96 % 3.52 % 3.97 % 5.49 % -14.02%
  QoQ % 12.02% 65.68% 20.41% -44.32% -11.34% -27.69% -
  Horiz. % 79.78% 71.22% 42.99% 35.70% 64.12% 72.31% 100.00%
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 81.88 77.95 75.83 73.65 80.24 83.58 87.79 -4.55%
  QoQ % 5.04% 2.80% 2.96% -8.21% -4.00% -4.80% -
  Horiz. % 93.27% 88.79% 86.38% 83.89% 91.40% 95.20% 100.00%
EPS 7.72 6.84 4.08 3.37 6.13 6.87 9.50 -12.95%
  QoQ % 12.87% 67.65% 21.07% -45.02% -10.77% -27.68% -
  Horiz. % 81.26% 72.00% 42.95% 35.47% 64.53% 72.32% 100.00%
DPS 6.00 6.00 6.00 6.00 12.50 12.50 12.50 -38.78%
  QoQ % 0.00% 0.00% 0.00% -52.00% 0.00% 0.00% -
  Horiz. % 48.00% 48.00% 48.00% 48.00% 100.00% 100.00% 100.00%
NAPS 1.7600 1.7500 1.7300 1.7200 1.7400 1.7300 1.7300 1.16%
  QoQ % 0.57% 1.16% 0.58% -1.15% 0.58% 0.00% -
  Horiz. % 101.73% 101.16% 100.00% 99.42% 100.58% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 81.88 77.95 75.83 73.65 80.24 83.58 87.79 -4.55%
  QoQ % 5.04% 2.80% 2.96% -8.21% -4.00% -4.80% -
  Horiz. % 93.27% 88.79% 86.38% 83.89% 91.40% 95.20% 100.00%
EPS 7.72 6.84 4.08 3.37 6.13 6.87 9.50 -12.95%
  QoQ % 12.87% 67.65% 21.07% -45.02% -10.77% -27.68% -
  Horiz. % 81.26% 72.00% 42.95% 35.47% 64.53% 72.32% 100.00%
DPS 6.00 6.00 6.00 6.00 12.50 12.50 12.50 -38.78%
  QoQ % 0.00% 0.00% 0.00% -52.00% 0.00% 0.00% -
  Horiz. % 48.00% 48.00% 48.00% 48.00% 100.00% 100.00% 100.00%
NAPS 1.7600 1.7500 1.7300 1.7200 1.7400 1.7300 1.7300 1.16%
  QoQ % 0.57% 1.16% 0.58% -1.15% 0.58% 0.00% -
  Horiz. % 101.73% 101.16% 100.00% 99.42% 100.58% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 1.3000 1.4000 1.3300 1.4000 1.3900 1.4600 1.4500 -
P/RPS 1.59 1.80 1.75 1.90 1.73 1.75 1.65 -2.45%
  QoQ % -11.67% 2.86% -7.89% 9.83% -1.14% 6.06% -
  Horiz. % 96.36% 109.09% 106.06% 115.15% 104.85% 106.06% 100.00%
P/EPS 16.85 20.47 32.63 41.50 22.66 21.27 15.26 6.85%
  QoQ % -17.68% -37.27% -21.37% 83.14% 6.54% 39.38% -
  Horiz. % 110.42% 134.14% 213.83% 271.95% 148.49% 139.38% 100.00%
EY 5.93 4.88 3.06 2.41 4.41 4.70 6.55 -6.43%
  QoQ % 21.52% 59.48% 26.97% -45.35% -6.17% -28.24% -
  Horiz. % 90.53% 74.50% 46.72% 36.79% 67.33% 71.76% 100.00%
DY 4.62 4.29 4.51 4.29 8.99 8.56 8.62 -34.09%
  QoQ % 7.69% -4.88% 5.13% -52.28% 5.02% -0.70% -
  Horiz. % 53.60% 49.77% 52.32% 49.77% 104.29% 99.30% 100.00%
P/NAPS 0.74 0.80 0.77 0.81 0.80 0.84 0.84 -8.12%
  QoQ % -7.50% 3.90% -4.94% 1.25% -4.76% 0.00% -
  Horiz. % 88.10% 95.24% 91.67% 96.43% 95.24% 100.00% 100.00%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 27/06/14 28/03/14 20/12/13 27/09/13 28/06/13 28/03/13 21/12/12 -
Price 1.3000 1.3500 1.3800 1.4200 1.4200 1.4800 1.4000 -
P/RPS 1.59 1.73 1.82 1.93 1.77 1.77 1.59 -
  QoQ % -8.09% -4.95% -5.70% 9.04% 0.00% 11.32% -
  Horiz. % 100.00% 108.81% 114.47% 121.38% 111.32% 111.32% 100.00%
P/EPS 16.85 19.74 33.86 42.09 23.15 21.56 14.73 9.41%
  QoQ % -14.64% -41.70% -19.55% 81.81% 7.37% 46.37% -
  Horiz. % 114.39% 134.01% 229.87% 285.74% 157.16% 146.37% 100.00%
EY 5.93 5.07 2.95 2.38 4.32 4.64 6.79 -8.66%
  QoQ % 16.96% 71.86% 23.95% -44.91% -6.90% -31.66% -
  Horiz. % 87.33% 74.67% 43.45% 35.05% 63.62% 68.34% 100.00%
DY 4.62 4.44 4.35 4.23 8.80 8.45 8.93 -35.63%
  QoQ % 4.05% 2.07% 2.84% -51.93% 4.14% -5.38% -
  Horiz. % 51.74% 49.72% 48.71% 47.37% 98.54% 94.62% 100.00%
P/NAPS 0.74 0.77 0.80 0.83 0.82 0.86 0.81 -5.86%
  QoQ % -3.90% -3.75% -3.61% 1.22% -4.65% 6.17% -
  Horiz. % 91.36% 95.06% 98.77% 102.47% 101.23% 106.17% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

363  761  417  437 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.145+0.045 
 NETX 0.020.00 
 AT 0.13+0.01 
 VELESTO 0.165+0.02 
 VC 0.10+0.005 
 SAPNRG-WA 0.085+0.04 
 TRIVE 0.025-0.005 
 PHB 0.04-0.005 
 LAMBO 0.065-0.01 
 KNM 0.26+0.03 

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