Highlights

[MBG] QoQ TTM Result on 2015-10-31 [#3]

Stock [MBG]: MINTYE BHD
Announcement Date 18-Dec-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2016
Quarter 31-Oct-2015  [#3]
Profit Trend QoQ -     42.49%    YoY -     43.92%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Revenue 49,425 49,988 50,515 48,202 46,326 47,406 50,308 -1.17%
  QoQ % -1.13% -1.04% 4.80% 4.05% -2.28% -5.77% -
  Horiz. % 98.24% 99.36% 100.41% 95.81% 92.08% 94.23% 100.00%
PBT 3,725 4,247 5,953 7,461 5,321 4,517 5,295 -20.92%
  QoQ % -12.29% -28.66% -20.21% 40.22% 17.80% -14.69% -
  Horiz. % 70.35% 80.21% 112.43% 140.91% 100.49% 85.31% 100.00%
Tax -1,124 -1,204 -1,551 -1,840 -1,387 -1,190 -1,342 -11.16%
  QoQ % 6.64% 22.37% 15.71% -32.66% -16.55% 11.33% -
  Horiz. % 83.76% 89.72% 115.57% 137.11% 103.35% 88.67% 100.00%
NP 2,601 3,043 4,402 5,621 3,934 3,327 3,953 -24.37%
  QoQ % -14.53% -30.87% -21.69% 42.88% 18.24% -15.84% -
  Horiz. % 65.80% 76.98% 111.36% 142.20% 99.52% 84.16% 100.00%
NP to SH 2,605 3,060 4,400 5,607 3,935 3,320 3,957 -24.34%
  QoQ % -14.87% -30.45% -21.53% 42.49% 18.52% -16.10% -
  Horiz. % 65.83% 77.33% 111.20% 141.70% 99.44% 83.90% 100.00%
Tax Rate 30.17 % 28.35 % 26.05 % 24.66 % 26.07 % 26.34 % 25.34 % 12.35%
  QoQ % 6.42% 8.83% 5.64% -5.41% -1.03% 3.95% -
  Horiz. % 119.06% 111.88% 102.80% 97.32% 102.88% 103.95% 100.00%
Total Cost 46,824 46,945 46,113 42,581 42,392 44,079 46,355 0.67%
  QoQ % -0.26% 1.80% 8.29% 0.45% -3.83% -4.91% -
  Horiz. % 101.01% 101.27% 99.48% 91.86% 91.45% 95.09% 100.00%
Net Worth 107,007 108,831 108,831 108,831 107,007 108,223 107,615 -0.38%
  QoQ % -1.68% 0.00% 0.00% 1.70% -1.12% 0.56% -
  Horiz. % 99.44% 101.13% 101.13% 101.13% 99.44% 100.56% 100.00%
Dividend
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Div 0 0 0 0 0 1,824 1,824 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
Div Payout % - % - % - % - % - % 54.94 % 46.10 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 19.18% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 119.18% 100.00%
Equity
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Net Worth 107,007 108,831 108,831 108,831 107,007 108,223 107,615 -0.38%
  QoQ % -1.68% 0.00% 0.00% 1.70% -1.12% 0.56% -
  Horiz. % 99.44% 101.13% 101.13% 101.13% 99.44% 100.56% 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
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
NP Margin 5.26 % 6.09 % 8.71 % 11.66 % 8.49 % 7.02 % 7.86 % -23.51%
  QoQ % -13.63% -30.08% -25.30% 37.34% 20.94% -10.69% -
  Horiz. % 66.92% 77.48% 110.81% 148.35% 108.02% 89.31% 100.00%
ROE 2.43 % 2.81 % 4.04 % 5.15 % 3.68 % 3.07 % 3.68 % -24.19%
  QoQ % -13.52% -30.45% -21.55% 39.95% 19.87% -16.58% -
  Horiz. % 66.03% 76.36% 109.78% 139.95% 100.00% 83.42% 100.00%
Per Share
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 81.29 82.22 83.08 79.28 76.19 77.97 82.74 -1.17%
  QoQ % -1.13% -1.04% 4.79% 4.06% -2.28% -5.77% -
  Horiz. % 98.25% 99.37% 100.41% 95.82% 92.08% 94.23% 100.00%
EPS 4.28 5.03 7.24 9.22 6.47 5.46 6.51 -24.41%
  QoQ % -14.91% -30.52% -21.48% 42.50% 18.50% -16.13% -
  Horiz. % 65.75% 77.27% 111.21% 141.63% 99.39% 83.87% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 3.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 1.7600 1.7900 1.7900 1.7900 1.7600 1.7800 1.7700 -0.38%
  QoQ % -1.68% 0.00% 0.00% 1.70% -1.12% 0.56% -
  Horiz. % 99.44% 101.13% 101.13% 101.13% 99.44% 100.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 81.29 82.22 83.08 79.28 76.19 77.97 82.74 -1.17%
  QoQ % -1.13% -1.04% 4.79% 4.06% -2.28% -5.77% -
  Horiz. % 98.25% 99.37% 100.41% 95.82% 92.08% 94.23% 100.00%
EPS 4.28 5.03 7.24 9.22 6.47 5.46 6.51 -24.41%
  QoQ % -14.91% -30.52% -21.48% 42.50% 18.50% -16.13% -
  Horiz. % 65.75% 77.27% 111.21% 141.63% 99.39% 83.87% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 3.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 1.7600 1.7900 1.7900 1.7900 1.7600 1.7800 1.7700 -0.38%
  QoQ % -1.68% 0.00% 0.00% 1.70% -1.12% 0.56% -
  Horiz. % 99.44% 101.13% 101.13% 101.13% 99.44% 100.56% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 -
Price 1.0800 1.2000 1.2500 1.2200 1.2200 1.3300 1.1800 -
P/RPS 1.33 1.46 1.50 1.54 1.60 1.71 1.43 -4.72%
  QoQ % -8.90% -2.67% -2.60% -3.75% -6.43% 19.58% -
  Horiz. % 93.01% 102.10% 104.90% 107.69% 111.89% 119.58% 100.00%
P/EPS 25.21 23.84 17.27 13.23 18.85 24.36 18.13 24.61%
  QoQ % 5.75% 38.04% 30.54% -29.81% -22.62% 34.36% -
  Horiz. % 139.05% 131.49% 95.26% 72.97% 103.97% 134.36% 100.00%
EY 3.97 4.19 5.79 7.56 5.30 4.11 5.52 -19.74%
  QoQ % -5.25% -27.63% -23.41% 42.64% 28.95% -25.54% -
  Horiz. % 71.92% 75.91% 104.89% 136.96% 96.01% 74.46% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.26 2.54 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -11.02% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 88.98% 100.00%
P/NAPS 0.61 0.67 0.70 0.68 0.69 0.75 0.67 -6.07%
  QoQ % -8.96% -4.29% 2.94% -1.45% -8.00% 11.94% -
  Horiz. % 91.04% 100.00% 104.48% 101.49% 102.99% 111.94% 100.00%
Price Multiplier on Announcement Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 30/09/16 24/06/16 30/03/16 18/12/15 30/09/15 30/06/15 27/03/15 -
Price 1.0500 1.1700 1.2000 1.2500 1.2200 1.2200 1.2300 -
P/RPS 1.29 1.42 1.44 1.58 1.60 1.56 1.49 -9.17%
  QoQ % -9.15% -1.39% -8.86% -1.25% 2.56% 4.70% -
  Horiz. % 86.58% 95.30% 96.64% 106.04% 107.38% 104.70% 100.00%
P/EPS 24.51 23.25 16.58 13.55 18.85 22.34 18.90 18.94%
  QoQ % 5.42% 40.23% 22.36% -28.12% -15.62% 18.20% -
  Horiz. % 129.68% 123.02% 87.72% 71.69% 99.74% 118.20% 100.00%
EY 4.08 4.30 6.03 7.38 5.30 4.48 5.29 -15.91%
  QoQ % -5.12% -28.69% -18.29% 39.25% 18.30% -15.31% -
  Horiz. % 77.13% 81.29% 113.99% 139.51% 100.19% 84.69% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.46 2.44 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.82% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.82% 100.00%
P/NAPS 0.60 0.65 0.67 0.70 0.69 0.69 0.69 -8.90%
  QoQ % -7.69% -2.99% -4.29% 1.45% 0.00% 0.00% -
  Horiz. % 86.96% 94.20% 97.10% 101.45% 100.00% 100.00% 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
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS