[MBG] QoQ Cumulative Quarter Result on 31-Jan-2015 [#4]

Stock
[MBG] MINTYE BERHAD
Announcement Date
27-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Jan-2015 [#4]
Profit Trend
QoQ- 59.66%
YoY- -4.82%
Quarter Report
Latest QR
Upcoming QR
MBG's Result
MBG's Financial Summary
View:
Show?
Cumulative Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 37,344 23,990 11,485 50,308 39,450 27,972 14,387 88.54%
PBT 5,403 2,517 761 5,276 3,237 2,491 1,539 130.46%
Tax -1,270 -635 -204 -1,330 -772 -590 -356 132.93%
NP 4,133 1,882 557 3,946 2,465 1,901 1,183 129.71%
-
NP to SH 4,124 1,878 554 3,950 2,474 1,900 1,191 128.36%
-
Tax Rate 23.51% 25.23% 26.81% 25.21% 23.85% 23.69% 23.13% -
Total Cost 33,211 22,108 10,928 46,362 36,985 26,071 13,204 84.63%
-
Net Worth 108,831 107,007 108,223 107,586 106,400 106,400 107,007 1.13%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div - - - 1,823 1,824 1,824 - -
Div Payout % - - - 46.16% 73.73% 96.00% - -
Equity
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 108,831 107,007 108,223 107,586 106,400 106,400 107,007 1.13%
NOSH 60,800 60,800 60,800 60,783 60,800 60,800 60,800 0.00%
Ratio Analysis
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin 11.07% 7.84% 4.85% 7.84% 6.25% 6.80% 8.22% -
ROE 3.79% 1.76% 0.51% 3.67% 2.33% 1.79% 1.11% -
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 61.42 39.46 18.89 82.77 64.88 46.01 23.66 88.55%
EPS 6.78 3.09 0.91 6.50 4.07 3.13 1.96 128.20%
DPS 0.00 0.00 0.00 3.00 3.00 3.00 0.00 -
NAPS 1.79 1.76 1.78 1.77 1.75 1.75 1.76 1.13%
Adjusted Per Share Value based on latest NOSH - 60,800
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 61.42 39.46 18.89 82.74 64.88 46.01 23.66 88.55%
EPS 6.78 3.09 0.91 6.50 4.07 3.13 1.96 128.20%
DPS 0.00 0.00 0.00 3.00 3.00 3.00 0.00 -
NAPS 1.79 1.76 1.78 1.7695 1.75 1.75 1.76 1.13%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 1.22 1.22 1.33 1.18 1.25 1.30 1.30 -
P/RPS 1.99 3.09 7.04 1.43 1.93 2.83 5.49 -49.06%
P/EPS 17.99 39.50 145.96 18.16 30.72 41.60 66.36 -58.01%
EY 5.56 2.53 0.69 5.51 3.26 2.40 1.51 137.88%
DY 0.00 0.00 0.00 2.54 2.40 2.31 0.00 -
P/NAPS 0.68 0.69 0.75 0.67 0.71 0.74 0.74 -5.46%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 18/12/15 30/09/15 30/06/15 27/03/15 24/12/14 26/09/14 27/06/14 -
Price 1.25 1.22 1.22 1.23 1.15 1.25 1.30 -
P/RPS 2.04 3.09 6.46 1.49 1.77 2.72 5.49 -48.22%
P/EPS 18.43 39.50 133.89 18.93 28.26 40.00 66.36 -57.33%
EY 5.43 2.53 0.75 5.28 3.54 2.50 1.51 134.17%
DY 0.00 0.00 0.00 2.44 2.61 2.40 0.00 -
P/NAPS 0.70 0.69 0.69 0.69 0.66 0.71 0.74 -3.62%

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