Highlights

[MBG] QoQ TTM Result on 2014-07-31 [#2]

Stock [MBG]: MINTYE BHD
Announcement Date 26-Sep-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2015
Quarter 31-Jul-2014  [#2]
Profit Trend QoQ -     -10.57%    YoY -     104.53%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 47,406 50,308 51,102 51,928 49,785 47,392 46,102 1.88%
  QoQ % -5.77% -1.55% -1.59% 4.30% 5.05% 2.80% -
  Horiz. % 102.83% 109.12% 110.85% 112.64% 107.99% 102.80% 100.00%
PBT 4,517 5,295 4,701 5,170 5,823 5,209 3,835 11.56%
  QoQ % -14.69% 12.64% -9.07% -11.21% 11.79% 35.83% -
  Horiz. % 117.78% 138.07% 122.58% 134.81% 151.84% 135.83% 100.00%
Tax -1,190 -1,342 -801 -966 -1,132 -1,044 -1,375 -9.21%
  QoQ % 11.33% -67.54% 17.08% 14.66% -8.43% 24.07% -
  Horiz. % 86.55% 97.60% 58.25% 70.25% 82.33% 75.93% 100.00%
NP 3,327 3,953 3,900 4,204 4,691 4,165 2,460 22.36%
  QoQ % -15.84% 1.36% -7.23% -10.38% 12.63% 69.31% -
  Horiz. % 135.24% 160.69% 158.54% 170.89% 190.69% 169.31% 100.00%
NP to SH 3,320 3,957 3,896 4,195 4,691 4,158 2,478 21.60%
  QoQ % -16.10% 1.57% -7.13% -10.57% 12.82% 67.80% -
  Horiz. % 133.98% 159.69% 157.22% 169.29% 189.31% 167.80% 100.00%
Tax Rate 26.34 % 25.34 % 17.04 % 18.68 % 19.44 % 20.04 % 35.85 % -18.62%
  QoQ % 3.95% 48.71% -8.78% -3.91% -2.99% -44.10% -
  Horiz. % 73.47% 70.68% 47.53% 52.11% 54.23% 55.90% 100.00%
Total Cost 44,079 46,355 47,202 47,724 45,094 43,227 43,642 0.67%
  QoQ % -4.91% -1.79% -1.09% 5.83% 4.32% -0.95% -
  Horiz. % 101.00% 106.22% 108.16% 109.35% 103.33% 99.05% 100.00%
Net Worth 108,223 107,615 106,400 106,400 107,007 106,400 105,184 1.92%
  QoQ % 0.56% 1.14% 0.00% -0.57% 0.57% 1.16% -
  Horiz. % 102.89% 102.31% 101.16% 101.16% 101.73% 101.16% 100.00%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div 1,824 1,824 1,824 1,824 3,648 3,648 3,648 -37.08%
  QoQ % 0.00% 0.00% 0.00% -50.00% 0.00% 0.00% -
  Horiz. % 50.00% 50.00% 50.00% 50.00% 100.00% 100.00% 100.00%
Div Payout % 54.94 % 46.10 % 46.82 % 43.48 % 77.77 % 87.73 % 147.22 % -48.26%
  QoQ % 19.18% -1.54% 7.68% -44.09% -11.35% -40.41% -
  Horiz. % 37.32% 31.31% 31.80% 29.53% 52.83% 59.59% 100.00%
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 108,223 107,615 106,400 106,400 107,007 106,400 105,184 1.92%
  QoQ % 0.56% 1.14% 0.00% -0.57% 0.57% 1.16% -
  Horiz. % 102.89% 102.31% 101.16% 101.16% 101.73% 101.16% 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
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 7.02 % 7.86 % 7.63 % 8.10 % 9.42 % 8.79 % 5.34 % 20.06%
  QoQ % -10.69% 3.01% -5.80% -14.01% 7.17% 64.61% -
  Horiz. % 131.46% 147.19% 142.88% 151.69% 176.40% 164.61% 100.00%
ROE 3.07 % 3.68 % 3.66 % 3.94 % 4.38 % 3.91 % 2.36 % 19.22%
  QoQ % -16.58% 0.55% -7.11% -10.05% 12.02% 65.68% -
  Horiz. % 130.08% 155.93% 155.08% 166.95% 185.59% 165.68% 100.00%
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 77.97 82.74 84.05 85.41 81.88 77.95 75.83 1.88%
  QoQ % -5.77% -1.56% -1.59% 4.31% 5.04% 2.80% -
  Horiz. % 102.82% 109.11% 110.84% 112.63% 107.98% 102.80% 100.00%
EPS 5.46 6.51 6.41 6.90 7.72 6.84 4.08 21.50%
  QoQ % -16.13% 1.56% -7.10% -10.62% 12.87% 67.65% -
  Horiz. % 133.82% 159.56% 157.11% 169.12% 189.22% 167.65% 100.00%
DPS 3.00 3.00 3.00 3.00 6.00 6.00 6.00 -37.08%
  QoQ % 0.00% 0.00% 0.00% -50.00% 0.00% 0.00% -
  Horiz. % 50.00% 50.00% 50.00% 50.00% 100.00% 100.00% 100.00%
NAPS 1.7800 1.7700 1.7500 1.7500 1.7600 1.7500 1.7300 1.92%
  QoQ % 0.56% 1.14% 0.00% -0.57% 0.57% 1.16% -
  Horiz. % 102.89% 102.31% 101.16% 101.16% 101.73% 101.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 77.97 82.74 84.05 85.41 81.88 77.95 75.83 1.88%
  QoQ % -5.77% -1.56% -1.59% 4.31% 5.04% 2.80% -
  Horiz. % 102.82% 109.11% 110.84% 112.63% 107.98% 102.80% 100.00%
EPS 5.46 6.51 6.41 6.90 7.72 6.84 4.08 21.50%
  QoQ % -16.13% 1.56% -7.10% -10.62% 12.87% 67.65% -
  Horiz. % 133.82% 159.56% 157.11% 169.12% 189.22% 167.65% 100.00%
DPS 3.00 3.00 3.00 3.00 6.00 6.00 6.00 -37.08%
  QoQ % 0.00% 0.00% 0.00% -50.00% 0.00% 0.00% -
  Horiz. % 50.00% 50.00% 50.00% 50.00% 100.00% 100.00% 100.00%
NAPS 1.7800 1.7700 1.7500 1.7500 1.7600 1.7500 1.7300 1.92%
  QoQ % 0.56% 1.14% 0.00% -0.57% 0.57% 1.16% -
  Horiz. % 102.89% 102.31% 101.16% 101.16% 101.73% 101.16% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 1.3300 1.1800 1.2500 1.3000 1.3000 1.4000 1.3300 -
P/RPS 1.71 1.43 1.49 1.52 1.59 1.80 1.75 -1.53%
  QoQ % 19.58% -4.03% -1.97% -4.40% -11.67% 2.86% -
  Horiz. % 97.71% 81.71% 85.14% 86.86% 90.86% 102.86% 100.00%
P/EPS 24.36 18.13 19.51 18.84 16.85 20.47 32.63 -17.75%
  QoQ % 34.36% -7.07% 3.56% 11.81% -17.68% -37.27% -
  Horiz. % 74.66% 55.56% 59.79% 57.74% 51.64% 62.73% 100.00%
EY 4.11 5.52 5.13 5.31 5.93 4.88 3.06 21.80%
  QoQ % -25.54% 7.60% -3.39% -10.46% 21.52% 59.48% -
  Horiz. % 134.31% 180.39% 167.65% 173.53% 193.79% 159.48% 100.00%
DY 2.26 2.54 2.40 2.31 4.62 4.29 4.51 -36.99%
  QoQ % -11.02% 5.83% 3.90% -50.00% 7.69% -4.88% -
  Horiz. % 50.11% 56.32% 53.22% 51.22% 102.44% 95.12% 100.00%
P/NAPS 0.75 0.67 0.71 0.74 0.74 0.80 0.77 -1.74%
  QoQ % 11.94% -5.63% -4.05% 0.00% -7.50% 3.90% -
  Horiz. % 97.40% 87.01% 92.21% 96.10% 96.10% 103.90% 100.00%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/06/15 27/03/15 24/12/14 26/09/14 27/06/14 28/03/14 20/12/13 -
Price 1.2200 1.2300 1.1500 1.2500 1.3000 1.3500 1.3800 -
P/RPS 1.56 1.49 1.37 1.46 1.59 1.73 1.82 -9.79%
  QoQ % 4.70% 8.76% -6.16% -8.18% -8.09% -4.95% -
  Horiz. % 85.71% 81.87% 75.27% 80.22% 87.36% 95.05% 100.00%
P/EPS 22.34 18.90 17.95 18.12 16.85 19.74 33.86 -24.27%
  QoQ % 18.20% 5.29% -0.94% 7.54% -14.64% -41.70% -
  Horiz. % 65.98% 55.82% 53.01% 53.51% 49.76% 58.30% 100.00%
EY 4.48 5.29 5.57 5.52 5.93 5.07 2.95 32.22%
  QoQ % -15.31% -5.03% 0.91% -6.91% 16.96% 71.86% -
  Horiz. % 151.86% 179.32% 188.81% 187.12% 201.02% 171.86% 100.00%
DY 2.46 2.44 2.61 2.40 4.62 4.44 4.35 -31.69%
  QoQ % 0.82% -6.51% 8.75% -48.05% 4.05% 2.07% -
  Horiz. % 56.55% 56.09% 60.00% 55.17% 106.21% 102.07% 100.00%
P/NAPS 0.69 0.69 0.66 0.71 0.74 0.77 0.80 -9.42%
  QoQ % 0.00% 4.55% -7.04% -4.05% -3.90% -3.75% -
  Horiz. % 86.25% 86.25% 82.50% 88.75% 92.50% 96.25% 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
 
 

397  508  345 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.67-0.015 
 ARMADA 0.25-0.005 
 VELESTO 0.1750.00 
 KNM 0.255-0.01 
 AIRASIA 0.8250.00 
 ICON 0.145+0.005 
 AT 0.080.00 
 LAMBO 0.0250.00 
 CAREPLS 1.19-0.36 
 RSAWIT 0.34+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