[MBG] QoQ Annualized Quarter Result on 30-Apr-2017 [#1]

Stock
[MBG] MINTYE BERHAD
Announcement Date
30-Jun-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
30-Apr-2017 [#1]
Profit Trend
QoQ- 28.23%
YoY- 200.13%
Quarter Report
Latest QR
Upcoming QR
MBG's Result
MBG's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Revenue 48,876 50,984 51,994 54,616 48,154 46,258 45,800 4.41%
PBT 1,831 2,870 3,386 4,224 3,521 1,196 578 115.24%
Tax -486 -580 -826 -1,064 -1,073 -561 -416 10.89%
NP 1,345 2,290 2,560 3,160 2,448 634 162 308.44%
-
NP to SH 1,428 2,360 2,592 3,148 2,455 658 166 318.19%
-
Tax Rate 26.54% 20.21% 24.39% 25.19% 30.47% 46.91% 71.97% -
Total Cost 47,531 48,693 49,434 51,456 45,706 45,624 45,638 2.73%
-
Net Worth 110,656 110,047 109,439 111,264 109,439 107,615 107,007 2.25%
Dividend
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Div 1,824 - - - 3,040 - - -
Div Payout % 127.73% - - - 123.83% - - -
Equity
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Net Worth 110,656 110,047 109,439 111,264 109,439 107,615 107,007 2.25%
NOSH 60,800 60,800 60,800 60,800 60,800 60,800 60,800 0.00%
Ratio Analysis
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
NP Margin 2.75% 4.49% 4.92% 5.79% 5.08% 1.37% 0.35% -
ROE 1.29% 2.14% 2.37% 2.83% 2.24% 0.61% 0.16% -
Per Share
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 80.39 83.86 85.52 89.83 79.20 76.08 75.33 4.41%
EPS 2.35 3.88 4.26 5.16 4.04 1.08 0.28 311.39%
DPS 3.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.82 1.81 1.80 1.83 1.80 1.77 1.76 2.25%
Adjusted Per Share Value based on latest NOSH - 60,800
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 80.39 83.86 85.52 89.83 79.20 76.08 75.33 4.41%
EPS 2.35 3.88 4.26 5.16 4.04 1.08 0.28 311.39%
DPS 3.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.82 1.81 1.80 1.83 1.80 1.77 1.76 2.25%
Price Multiplier on Financial Quarter End Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 -
Price 0.99 1.05 1.07 1.30 1.00 1.04 1.08 -
P/RPS 1.23 1.25 1.25 1.45 1.26 1.37 1.43 -9.53%
P/EPS 42.15 27.05 25.10 25.11 24.77 96.00 395.57 -77.43%
EY 2.37 3.70 3.98 3.98 4.04 1.04 0.25 346.09%
DY 3.03 0.00 0.00 0.00 5.00 0.00 0.00 -
P/NAPS 0.54 0.58 0.59 0.71 0.56 0.59 0.61 -7.78%
Price Multiplier on Announcement Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 27/03/18 20/12/17 21/09/17 30/06/17 31/03/17 27/12/16 30/09/16 -
Price 0.95 1.04 1.05 1.14 1.06 1.01 1.05 -
P/RPS 1.18 1.24 1.23 1.27 1.34 1.33 1.39 -10.31%
P/EPS 40.45 26.79 24.63 22.02 26.25 93.23 384.58 -77.62%
EY 2.47 3.73 4.06 4.54 3.81 1.07 0.26 346.71%
DY 3.16 0.00 0.00 0.00 4.72 0.00 0.00 -
P/NAPS 0.52 0.57 0.58 0.62 0.59 0.57 0.60 -9.07%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment