Highlights

[MBG] QoQ TTM Result on 2013-10-31 [#3]

Stock [MBG]: MINTYE BHD
Announcement Date 20-Dec-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2014
Quarter 31-Oct-2013  [#3]
Profit Trend QoQ -     20.82%    YoY -     -57.11%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 51,928 49,785 47,392 46,102 44,782 48,788 50,814 1.46%
  QoQ % 4.30% 5.05% 2.80% 2.95% -8.21% -3.99% -
  Horiz. % 102.19% 97.97% 93.27% 90.73% 88.13% 96.01% 100.00%
PBT 5,170 5,823 5,209 3,835 2,828 4,956 5,547 -4.60%
  QoQ % -11.21% 11.79% 35.83% 35.61% -42.94% -10.65% -
  Horiz. % 93.20% 104.98% 93.91% 69.14% 50.98% 89.35% 100.00%
Tax -966 -1,132 -1,044 -1,375 -785 -1,229 -1,360 -20.44%
  QoQ % 14.66% -8.43% 24.07% -75.16% 36.13% 9.63% -
  Horiz. % 71.03% 83.24% 76.76% 101.10% 57.72% 90.37% 100.00%
NP 4,204 4,691 4,165 2,460 2,043 3,727 4,187 0.27%
  QoQ % -10.38% 12.63% 69.31% 20.41% -45.18% -10.99% -
  Horiz. % 100.41% 112.04% 99.47% 58.75% 48.79% 89.01% 100.00%
NP to SH 4,195 4,691 4,158 2,478 2,051 3,729 4,174 0.34%
  QoQ % -10.57% 12.82% 67.80% 20.82% -45.00% -10.66% -
  Horiz. % 100.50% 112.39% 99.62% 59.37% 49.14% 89.34% 100.00%
Tax Rate 18.68 % 19.44 % 20.04 % 35.85 % 27.76 % 24.80 % 24.52 % -16.63%
  QoQ % -3.91% -2.99% -44.10% 29.14% 11.94% 1.14% -
  Horiz. % 76.18% 79.28% 81.73% 146.21% 113.21% 101.14% 100.00%
Total Cost 47,724 45,094 43,227 43,642 42,739 45,061 46,627 1.57%
  QoQ % 5.83% 4.32% -0.95% 2.11% -5.15% -3.36% -
  Horiz. % 102.35% 96.71% 92.71% 93.60% 91.66% 96.64% 100.00%
Net Worth 106,400 107,007 106,400 105,184 104,576 105,792 105,184 0.77%
  QoQ % -0.57% 0.57% 1.16% 0.58% -1.15% 0.58% -
  Horiz. % 101.16% 101.73% 101.16% 100.00% 99.42% 100.58% 100.00%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div 1,824 3,648 3,648 3,648 3,648 7,600 7,600 -61.48%
  QoQ % -50.00% 0.00% 0.00% 0.00% -52.00% 0.00% -
  Horiz. % 24.00% 48.00% 48.00% 48.00% 48.00% 100.00% 100.00%
Div Payout % 43.48 % 77.77 % 87.73 % 147.22 % 177.86 % 203.81 % 182.08 % -61.61%
  QoQ % -44.09% -11.35% -40.41% -17.23% -12.73% 11.93% -
  Horiz. % 23.88% 42.71% 48.18% 80.85% 97.68% 111.93% 100.00%
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 106,400 107,007 106,400 105,184 104,576 105,792 105,184 0.77%
  QoQ % -0.57% 0.57% 1.16% 0.58% -1.15% 0.58% -
  Horiz. % 101.16% 101.73% 101.16% 100.00% 99.42% 100.58% 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
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 8.10 % 9.42 % 8.79 % 5.34 % 4.56 % 7.64 % 8.24 % -1.14%
  QoQ % -14.01% 7.17% 64.61% 17.11% -40.31% -7.28% -
  Horiz. % 98.30% 114.32% 106.67% 64.81% 55.34% 92.72% 100.00%
ROE 3.94 % 4.38 % 3.91 % 2.36 % 1.96 % 3.52 % 3.97 % -0.51%
  QoQ % -10.05% 12.02% 65.68% 20.41% -44.32% -11.34% -
  Horiz. % 99.24% 110.33% 98.49% 59.45% 49.37% 88.66% 100.00%
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 85.41 81.88 77.95 75.83 73.65 80.24 83.58 1.46%
  QoQ % 4.31% 5.04% 2.80% 2.96% -8.21% -4.00% -
  Horiz. % 102.19% 97.97% 93.26% 90.73% 88.12% 96.00% 100.00%
EPS 6.90 7.72 6.84 4.08 3.37 6.13 6.87 0.29%
  QoQ % -10.62% 12.87% 67.65% 21.07% -45.02% -10.77% -
  Horiz. % 100.44% 112.37% 99.56% 59.39% 49.05% 89.23% 100.00%
DPS 3.00 6.00 6.00 6.00 6.00 12.50 12.50 -61.48%
  QoQ % -50.00% 0.00% 0.00% 0.00% -52.00% 0.00% -
  Horiz. % 24.00% 48.00% 48.00% 48.00% 48.00% 100.00% 100.00%
NAPS 1.7500 1.7600 1.7500 1.7300 1.7200 1.7400 1.7300 0.77%
  QoQ % -0.57% 0.57% 1.16% 0.58% -1.15% 0.58% -
  Horiz. % 101.16% 101.73% 101.16% 100.00% 99.42% 100.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 85.41 81.88 77.95 75.83 73.65 80.24 83.58 1.46%
  QoQ % 4.31% 5.04% 2.80% 2.96% -8.21% -4.00% -
  Horiz. % 102.19% 97.97% 93.26% 90.73% 88.12% 96.00% 100.00%
EPS 6.90 7.72 6.84 4.08 3.37 6.13 6.87 0.29%
  QoQ % -10.62% 12.87% 67.65% 21.07% -45.02% -10.77% -
  Horiz. % 100.44% 112.37% 99.56% 59.39% 49.05% 89.23% 100.00%
DPS 3.00 6.00 6.00 6.00 6.00 12.50 12.50 -61.48%
  QoQ % -50.00% 0.00% 0.00% 0.00% -52.00% 0.00% -
  Horiz. % 24.00% 48.00% 48.00% 48.00% 48.00% 100.00% 100.00%
NAPS 1.7500 1.7600 1.7500 1.7300 1.7200 1.7400 1.7300 0.77%
  QoQ % -0.57% 0.57% 1.16% 0.58% -1.15% 0.58% -
  Horiz. % 101.16% 101.73% 101.16% 100.00% 99.42% 100.58% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 1.3000 1.3000 1.4000 1.3300 1.4000 1.3900 1.4600 -
P/RPS 1.52 1.59 1.80 1.75 1.90 1.73 1.75 -8.99%
  QoQ % -4.40% -11.67% 2.86% -7.89% 9.83% -1.14% -
  Horiz. % 86.86% 90.86% 102.86% 100.00% 108.57% 98.86% 100.00%
P/EPS 18.84 16.85 20.47 32.63 41.50 22.66 21.27 -7.79%
  QoQ % 11.81% -17.68% -37.27% -21.37% 83.14% 6.54% -
  Horiz. % 88.58% 79.22% 96.24% 153.41% 195.11% 106.54% 100.00%
EY 5.31 5.93 4.88 3.06 2.41 4.41 4.70 8.50%
  QoQ % -10.46% 21.52% 59.48% 26.97% -45.35% -6.17% -
  Horiz. % 112.98% 126.17% 103.83% 65.11% 51.28% 93.83% 100.00%
DY 2.31 4.62 4.29 4.51 4.29 8.99 8.56 -58.34%
  QoQ % -50.00% 7.69% -4.88% 5.13% -52.28% 5.02% -
  Horiz. % 26.99% 53.97% 50.12% 52.69% 50.12% 105.02% 100.00%
P/NAPS 0.74 0.74 0.80 0.77 0.81 0.80 0.84 -8.12%
  QoQ % 0.00% -7.50% 3.90% -4.94% 1.25% -4.76% -
  Horiz. % 88.10% 88.10% 95.24% 91.67% 96.43% 95.24% 100.00%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 26/09/14 27/06/14 28/03/14 20/12/13 27/09/13 28/06/13 28/03/13 -
Price 1.2500 1.3000 1.3500 1.3800 1.4200 1.4200 1.4800 -
P/RPS 1.46 1.59 1.73 1.82 1.93 1.77 1.77 -12.08%
  QoQ % -8.18% -8.09% -4.95% -5.70% 9.04% 0.00% -
  Horiz. % 82.49% 89.83% 97.74% 102.82% 109.04% 100.00% 100.00%
P/EPS 18.12 16.85 19.74 33.86 42.09 23.15 21.56 -10.97%
  QoQ % 7.54% -14.64% -41.70% -19.55% 81.81% 7.37% -
  Horiz. % 84.04% 78.15% 91.56% 157.05% 195.22% 107.37% 100.00%
EY 5.52 5.93 5.07 2.95 2.38 4.32 4.64 12.31%
  QoQ % -6.91% 16.96% 71.86% 23.95% -44.91% -6.90% -
  Horiz. % 118.97% 127.80% 109.27% 63.58% 51.29% 93.10% 100.00%
DY 2.40 4.62 4.44 4.35 4.23 8.80 8.45 -56.89%
  QoQ % -48.05% 4.05% 2.07% 2.84% -51.93% 4.14% -
  Horiz. % 28.40% 54.67% 52.54% 51.48% 50.06% 104.14% 100.00%
P/NAPS 0.71 0.74 0.77 0.80 0.83 0.82 0.86 -12.03%
  QoQ % -4.05% -3.90% -3.75% -3.61% 1.22% -4.65% -
  Horiz. % 82.56% 86.05% 89.53% 93.02% 96.51% 95.35% 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.
 


 

1972 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7550.00 
 KOTRA 1.910.00 
 UCREST 0.1450.00 
 PINEAPP 0.320.00 
 PUC 0.050.00 
 WILLOW 0.5150.00 
 POS-C37 0.0450.00 
 IRIS 0.140.00 
 BTECH 0.220.00 
 3A 0.750.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers