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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers