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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers