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.
 


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
 
 

240  465  424  792 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.095+0.005 
 HIBISCS 0.45+0.02 
 VELESTO 0.16-0.005 
 ARMADA 0.1650.00 
 ALAM 0.0750.00 
 PERDANA 0.17-0.005 
 KNM 0.145+0.005 
 DAYANG 1.34-0.01 
 SERBADK-WA 0.250.00 
 MINETEC 0.17+0.015 

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

TOP ARTICLES

1. Dayang: Investment Banks buying aggressively - Koon Yew Yin Koon Yew Yin's Blog
2. Stocks on Radar - Genting Bhd (3182) AmInvest Research Reports
3. Daily Technical Highlights – (JAKS, CARIMIN) Kenanga Research & Investment
4. DUFU technology product used for Covid-19 detection? News1
5. Oil & Gas - Trump bump likely to be temporary AmInvest Research Reports
6. 大海啸来袭你靠自己?/拿督刘明 包公升堂●拿督刘明
7. Dow 15,000 very likely as coronavirus pandemic hits U.S. economy: strategist Dow 15,000 very likely as coronavirus pandemic hits U.S. economy: strategist
8. Why I Think Markets Are Too Optimistic - SalvadorDali Good Articles to Share
Partners & Brokers