[MBG] QoQ Cumulative Quarter Result on 31-Oct-2014 [#3]

Stock
[MBG] MINTYE BERHAD
Announcement Date
24-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Oct-2014 [#3]
Profit Trend
QoQ- 30.21%
YoY- -9.58%
Quarter Report
Latest QR
Upcoming QR
MBG's Result
MBG's Financial Summary
View:
Show?
Cumulative Result
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 23,990 11,485 50,308 39,450 27,972 14,387 47,392 -36.56%
PBT 2,517 761 5,276 3,237 2,491 1,539 5,199 -38.42%
Tax -635 -204 -1,330 -772 -590 -356 -1,042 -28.18%
NP 1,882 557 3,946 2,465 1,901 1,183 4,157 -41.12%
-
NP to SH 1,878 554 3,950 2,474 1,900 1,191 4,150 -41.14%
-
Tax Rate 25.23% 26.81% 25.21% 23.85% 23.69% 23.13% 20.04% -
Total Cost 22,108 10,928 46,362 36,985 26,071 13,204 43,235 -36.13%
-
Net Worth 107,007 108,223 107,586 106,400 106,400 107,007 106,381 0.39%
Dividend
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Div - - 1,823 1,824 1,824 - 3,647 -
Div Payout % - - 46.16% 73.73% 96.00% - 87.89% -
Equity
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Net Worth 107,007 108,223 107,586 106,400 106,400 107,007 106,381 0.39%
NOSH 60,800 60,800 60,783 60,800 60,800 60,800 60,789 0.01%
Ratio Analysis
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
NP Margin 7.84% 4.85% 7.84% 6.25% 6.80% 8.22% 8.77% -
ROE 1.76% 0.51% 3.67% 2.33% 1.79% 1.11% 3.90% -
Per Share
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 39.46 18.89 82.77 64.88 46.01 23.66 77.96 -36.56%
EPS 3.09 0.91 6.50 4.07 3.13 1.96 6.83 -41.15%
DPS 0.00 0.00 3.00 3.00 3.00 0.00 6.00 -
NAPS 1.76 1.78 1.77 1.75 1.75 1.76 1.75 0.38%
Adjusted Per Share Value based on latest NOSH - 60,800
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 39.46 18.89 82.74 64.88 46.01 23.66 77.95 -36.56%
EPS 3.09 0.91 6.50 4.07 3.13 1.96 6.83 -41.15%
DPS 0.00 0.00 3.00 3.00 3.00 0.00 6.00 -
NAPS 1.76 1.78 1.7695 1.75 1.75 1.76 1.7497 0.39%
Price Multiplier on Financial Quarter End Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 -
Price 1.22 1.33 1.18 1.25 1.30 1.30 1.40 -
P/RPS 3.09 7.04 1.43 1.93 2.83 5.49 1.80 43.51%
P/EPS 39.50 145.96 18.16 30.72 41.60 66.36 20.51 54.97%
EY 2.53 0.69 5.51 3.26 2.40 1.51 4.88 -35.54%
DY 0.00 0.00 2.54 2.40 2.31 0.00 4.29 -
P/NAPS 0.69 0.75 0.67 0.71 0.74 0.74 0.80 -9.41%
Price Multiplier on Announcement Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 30/09/15 30/06/15 27/03/15 24/12/14 26/09/14 27/06/14 28/03/14 -
Price 1.22 1.22 1.23 1.15 1.25 1.30 1.35 -
P/RPS 3.09 6.46 1.49 1.77 2.72 5.49 1.73 47.36%
P/EPS 39.50 133.89 18.93 28.26 40.00 66.36 19.77 58.83%
EY 2.53 0.75 5.28 3.54 2.50 1.51 5.06 -37.08%
DY 0.00 0.00 2.44 2.61 2.40 0.00 4.44 -
P/NAPS 0.69 0.69 0.69 0.66 0.71 0.74 0.77 -7.07%

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