Highlights

[MBG] QoQ TTM Result on 2012-10-31 [#3]

Stock [MBG]: MINTYE BHD
Announcement Date 21-Dec-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2013
Quarter 31-Oct-2012  [#3]
Profit Trend QoQ -     -18.11%    YoY -     -4.61%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 44,782 48,788 50,814 53,374 57,463 57,506 56,316 -14.18%
  QoQ % -8.21% -3.99% -4.80% -7.12% -0.07% 2.11% -
  Horiz. % 79.52% 86.63% 90.23% 94.78% 102.04% 102.11% 100.00%
PBT 2,828 4,956 5,547 7,551 9,623 8,941 9,129 -54.25%
  QoQ % -42.94% -10.65% -26.54% -21.53% 7.63% -2.06% -
  Horiz. % 30.98% 54.29% 60.76% 82.71% 105.41% 97.94% 100.00%
Tax -785 -1,229 -1,360 -1,722 -2,521 -2,569 -2,640 -55.48%
  QoQ % 36.13% 9.63% 21.02% 31.69% 1.87% 2.69% -
  Horiz. % 29.73% 46.55% 51.52% 65.23% 95.49% 97.31% 100.00%
NP 2,043 3,727 4,187 5,829 7,102 6,372 6,489 -53.75%
  QoQ % -45.18% -10.99% -28.17% -17.92% 11.46% -1.80% -
  Horiz. % 31.48% 57.44% 64.52% 89.83% 109.45% 98.20% 100.00%
NP to SH 2,051 3,729 4,174 5,778 7,056 6,326 6,461 -53.50%
  QoQ % -45.00% -10.66% -27.76% -18.11% 11.54% -2.09% -
  Horiz. % 31.74% 57.72% 64.60% 89.43% 109.21% 97.91% 100.00%
Tax Rate 27.76 % 24.80 % 24.52 % 22.80 % 26.20 % 28.73 % 28.92 % -2.69%
  QoQ % 11.94% 1.14% 7.54% -12.98% -8.81% -0.66% -
  Horiz. % 95.99% 85.75% 84.79% 78.84% 90.59% 99.34% 100.00%
Total Cost 42,739 45,061 46,627 47,545 50,361 51,134 49,827 -9.73%
  QoQ % -5.15% -3.36% -1.93% -5.59% -1.51% 2.62% -
  Horiz. % 85.77% 90.43% 93.58% 95.42% 101.07% 102.62% 100.00%
Net Worth 104,576 105,792 105,184 105,184 105,184 107,615 106,400 -1.15%
  QoQ % -1.15% 0.58% 0.00% 0.00% -2.26% 1.14% -
  Horiz. % 98.29% 99.43% 98.86% 98.86% 98.86% 101.14% 100.00%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div 3,648 7,600 7,600 7,600 15,214 15,217 15,217 -61.44%
  QoQ % -52.00% 0.00% 0.00% -50.05% -0.02% 0.00% -
  Horiz. % 23.97% 49.94% 49.94% 49.94% 99.98% 100.00% 100.00%
Div Payout % 177.86 % 203.81 % 182.08 % 131.53 % 215.63 % 240.55 % 235.52 % -17.09%
  QoQ % -12.73% 11.93% 38.43% -39.00% -10.36% 2.14% -
  Horiz. % 75.52% 86.54% 77.31% 55.85% 91.55% 102.14% 100.00%
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 104,576 105,792 105,184 105,184 105,184 107,615 106,400 -1.15%
  QoQ % -1.15% 0.58% 0.00% 0.00% -2.26% 1.14% -
  Horiz. % 98.29% 99.43% 98.86% 98.86% 98.86% 101.14% 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
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 4.56 % 7.64 % 8.24 % 10.92 % 12.36 % 11.08 % 11.52 % -46.12%
  QoQ % -40.31% -7.28% -24.54% -11.65% 11.55% -3.82% -
  Horiz. % 39.58% 66.32% 71.53% 94.79% 107.29% 96.18% 100.00%
ROE 1.96 % 3.52 % 3.97 % 5.49 % 6.71 % 5.88 % 6.07 % -52.97%
  QoQ % -44.32% -11.34% -27.69% -18.18% 14.12% -3.13% -
  Horiz. % 32.29% 57.99% 65.40% 90.44% 110.54% 96.87% 100.00%
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 73.65 80.24 83.58 87.79 94.51 94.58 92.63 -14.19%
  QoQ % -8.21% -4.00% -4.80% -7.11% -0.07% 2.11% -
  Horiz. % 79.51% 86.62% 90.23% 94.77% 102.03% 102.11% 100.00%
EPS 3.37 6.13 6.87 9.50 11.61 10.40 10.63 -53.54%
  QoQ % -45.02% -10.77% -27.68% -18.17% 11.63% -2.16% -
  Horiz. % 31.70% 57.67% 64.63% 89.37% 109.22% 97.84% 100.00%
DPS 6.00 12.50 12.50 12.50 25.00 25.00 25.00 -61.41%
  QoQ % -52.00% 0.00% 0.00% -50.00% 0.00% 0.00% -
  Horiz. % 24.00% 50.00% 50.00% 50.00% 100.00% 100.00% 100.00%
NAPS 1.7200 1.7400 1.7300 1.7300 1.7300 1.7700 1.7500 -1.15%
  QoQ % -1.15% 0.58% 0.00% 0.00% -2.26% 1.14% -
  Horiz. % 98.29% 99.43% 98.86% 98.86% 98.86% 101.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 73.65 80.24 83.58 87.79 94.51 94.58 92.63 -14.19%
  QoQ % -8.21% -4.00% -4.80% -7.11% -0.07% 2.11% -
  Horiz. % 79.51% 86.62% 90.23% 94.77% 102.03% 102.11% 100.00%
EPS 3.37 6.13 6.87 9.50 11.61 10.40 10.63 -53.54%
  QoQ % -45.02% -10.77% -27.68% -18.17% 11.63% -2.16% -
  Horiz. % 31.70% 57.67% 64.63% 89.37% 109.22% 97.84% 100.00%
DPS 6.00 12.50 12.50 12.50 25.00 25.00 25.00 -61.41%
  QoQ % -52.00% 0.00% 0.00% -50.00% 0.00% 0.00% -
  Horiz. % 24.00% 50.00% 50.00% 50.00% 100.00% 100.00% 100.00%
NAPS 1.7200 1.7400 1.7300 1.7300 1.7300 1.7700 1.7500 -1.15%
  QoQ % -1.15% 0.58% 0.00% 0.00% -2.26% 1.14% -
  Horiz. % 98.29% 99.43% 98.86% 98.86% 98.86% 101.14% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 1.4000 1.3900 1.4600 1.4500 1.4400 1.3000 1.5000 -
P/RPS 1.90 1.73 1.75 1.65 1.52 1.37 1.62 11.22%
  QoQ % 9.83% -1.14% 6.06% 8.55% 10.95% -15.43% -
  Horiz. % 117.28% 106.79% 108.02% 101.85% 93.83% 84.57% 100.00%
P/EPS 41.50 22.66 21.27 15.26 12.41 12.49 14.12 105.32%
  QoQ % 83.14% 6.54% 39.38% 22.97% -0.64% -11.54% -
  Horiz. % 293.91% 160.48% 150.64% 108.07% 87.89% 88.46% 100.00%
EY 2.41 4.41 4.70 6.55 8.06 8.00 7.08 -51.28%
  QoQ % -45.35% -6.17% -28.24% -18.73% 0.75% 12.99% -
  Horiz. % 34.04% 62.29% 66.38% 92.51% 113.84% 112.99% 100.00%
DY 4.29 8.99 8.56 8.62 17.36 19.23 16.67 -59.57%
  QoQ % -52.28% 5.02% -0.70% -50.35% -9.72% 15.36% -
  Horiz. % 25.73% 53.93% 51.35% 51.71% 104.14% 115.36% 100.00%
P/NAPS 0.81 0.80 0.84 0.84 0.83 0.73 0.86 -3.92%
  QoQ % 1.25% -4.76% 0.00% 1.20% 13.70% -15.12% -
  Horiz. % 94.19% 93.02% 97.67% 97.67% 96.51% 84.88% 100.00%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 27/09/13 28/06/13 28/03/13 21/12/12 27/09/12 29/06/12 30/03/12 -
Price 1.4200 1.4200 1.4800 1.4000 1.4400 1.4600 1.3000 -
P/RPS 1.93 1.77 1.77 1.59 1.52 1.54 1.40 23.89%
  QoQ % 9.04% 0.00% 11.32% 4.61% -1.30% 10.00% -
  Horiz. % 137.86% 126.43% 126.43% 113.57% 108.57% 110.00% 100.00%
P/EPS 42.09 23.15 21.56 14.73 12.41 14.03 12.23 128.12%
  QoQ % 81.81% 7.37% 46.37% 18.69% -11.55% 14.72% -
  Horiz. % 344.15% 189.29% 176.29% 120.44% 101.47% 114.72% 100.00%
EY 2.38 4.32 4.64 6.79 8.06 7.13 8.17 -56.09%
  QoQ % -44.91% -6.90% -31.66% -15.76% 13.04% -12.73% -
  Horiz. % 29.13% 52.88% 56.79% 83.11% 98.65% 87.27% 100.00%
DY 4.23 8.80 8.45 8.93 17.36 17.12 19.23 -63.59%
  QoQ % -51.93% 4.14% -5.38% -48.56% 1.40% -10.97% -
  Horiz. % 22.00% 45.76% 43.94% 46.44% 90.28% 89.03% 100.00%
P/NAPS 0.83 0.82 0.86 0.81 0.83 0.82 0.74 7.96%
  QoQ % 1.22% -4.65% 6.17% -2.41% 1.22% 10.81% -
  Horiz. % 112.16% 110.81% 116.22% 109.46% 112.16% 110.81% 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
 
 

428  126  403  1253 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MINETEC 0.15+0.01 
 HSI-H8M 0.64-0.055 
 VELESTO 0.13+0.01 
 JAKS 0.82+0.03 
 SANICHI 0.0450.00 
 ARMADA 0.145+0.01 
 HUBLINE 0.045-0.005 
 SAPNRG 0.08+0.005 
 HSI-C9S 0.285+0.01 
 EDUSPEC 0.0150.00 

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