Highlights

[MBG] QoQ Annualized Quarter Result on 2006-01-31 [#4]

Stock [MBG]: MINTYE BHD
Announcement Date 29-Mar-2006
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2006
Quarter 31-Jan-2006  [#4]
Profit Trend QoQ -     -12.76%    YoY -     -2.81%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Revenue 50,501 50,198 49,816 55,869 57,628 56,036 53,360 -3.59%
  QoQ % 0.60% 0.77% -10.83% -3.05% 2.84% 5.01% -
  Horiz. % 94.64% 94.07% 93.36% 104.70% 108.00% 105.01% 100.00%
PBT 10,254 6,754 6,640 7,556 8,724 10,318 7,928 18.66%
  QoQ % 51.83% 1.72% -12.12% -13.39% -15.45% 30.15% -
  Horiz. % 129.35% 85.19% 83.75% 95.31% 110.04% 130.15% 100.00%
Tax -1,372 -1,258 -844 -1,460 -1,698 -1,970 -2,072 -23.97%
  QoQ % -9.06% -49.05% 42.19% 14.05% 13.77% 4.92% -
  Horiz. % 66.22% 60.71% 40.73% 70.46% 81.98% 95.08% 100.00%
NP 8,882 5,496 5,796 6,096 7,025 8,348 5,856 31.92%
  QoQ % 61.62% -5.18% -4.92% -13.23% -15.84% 42.55% -
  Horiz. % 151.68% 93.85% 98.98% 104.10% 119.97% 142.55% 100.00%
NP to SH 8,838 5,376 5,648 6,009 6,888 8,186 5,856 31.48%
  QoQ % 64.41% -4.82% -6.01% -12.76% -15.86% 39.79% -
  Horiz. % 150.93% 91.80% 96.45% 102.61% 117.62% 139.79% 100.00%
Tax Rate 13.38 % 18.63 % 12.71 % 19.32 % 19.47 % 19.09 % 26.14 % -35.93%
  QoQ % -28.18% 46.58% -34.21% -0.77% 1.99% -26.97% -
  Horiz. % 51.19% 71.27% 48.62% 73.91% 74.48% 73.03% 100.00%
Total Cost 41,618 44,702 44,020 49,773 50,602 47,688 47,504 -8.42%
  QoQ % -6.90% 1.55% -11.56% -1.64% 6.11% 0.39% -
  Horiz. % 87.61% 94.10% 92.67% 104.78% 106.52% 100.39% 100.00%
Net Worth 97,306 97,303 95,553 94,270 93,595 92,442 93,550 2.65%
  QoQ % 0.00% 1.83% 1.36% 0.72% 1.25% -1.18% -
  Horiz. % 104.02% 104.01% 102.14% 100.77% 100.05% 98.82% 100.00%
Dividend
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Div 4,865 - - 3,649 4,862 7,298 - -
  QoQ % 0.00% 0.00% 0.00% -24.95% -33.38% 0.00% -
  Horiz. % 66.67% 0.00% 0.00% 50.00% 66.62% 100.00% -
Div Payout % 55.05 % - % - % 60.73 % 70.59 % 89.15 % - % -
  QoQ % 0.00% 0.00% 0.00% -13.97% -20.82% 0.00% -
  Horiz. % 61.75% 0.00% 0.00% 68.12% 79.18% 100.00% -
Equity
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Net Worth 97,306 97,303 95,553 94,270 93,595 92,442 93,550 2.65%
  QoQ % 0.00% 1.83% 1.36% 0.72% 1.25% -1.18% -
  Horiz. % 104.02% 104.01% 102.14% 100.77% 100.05% 98.82% 100.00%
NOSH 60,816 60,814 60,862 60,819 60,776 60,817 60,746 0.08%
  QoQ % 0.00% -0.08% 0.07% 0.07% -0.07% 0.12% -
  Horiz. % 100.11% 100.11% 100.19% 100.12% 100.05% 100.12% 100.00%
Ratio Analysis
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
NP Margin 17.59 % 10.95 % 11.63 % 10.91 % 12.19 % 14.90 % 10.97 % 36.88%
  QoQ % 60.64% -5.85% 6.60% -10.50% -18.19% 35.82% -
  Horiz. % 160.35% 99.82% 106.02% 99.45% 111.12% 135.82% 100.00%
ROE 9.08 % 5.53 % 5.91 % 6.37 % 7.36 % 8.86 % 6.26 % 28.05%
  QoQ % 64.20% -6.43% -7.22% -13.45% -16.93% 41.53% -
  Horiz. % 145.05% 88.34% 94.41% 101.76% 117.57% 141.53% 100.00%
Per Share
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 83.04 82.54 81.85 91.86 94.82 92.14 87.84 -3.67%
  QoQ % 0.61% 0.84% -10.90% -3.12% 2.91% 4.90% -
  Horiz. % 94.54% 93.97% 93.18% 104.58% 107.95% 104.90% 100.00%
EPS 14.53 8.84 9.28 9.88 11.33 13.46 9.64 31.36%
  QoQ % 64.37% -4.74% -6.07% -12.80% -15.82% 39.63% -
  Horiz. % 150.73% 91.70% 96.27% 102.49% 117.53% 139.63% 100.00%
DPS 8.00 0.00 0.00 6.00 8.00 12.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% -25.00% -33.33% 0.00% -
  Horiz. % 66.67% 0.00% 0.00% 50.00% 66.67% 100.00% -
NAPS 1.6000 1.6000 1.5700 1.5500 1.5400 1.5200 1.5400 2.57%
  QoQ % 0.00% 1.91% 1.29% 0.65% 1.32% -1.30% -
  Horiz. % 103.90% 103.90% 101.95% 100.65% 100.00% 98.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 83.06 82.56 81.93 91.89 94.78 92.16 87.76 -3.59%
  QoQ % 0.61% 0.77% -10.84% -3.05% 2.84% 5.01% -
  Horiz. % 94.64% 94.07% 93.36% 104.71% 108.00% 105.01% 100.00%
EPS 14.54 8.84 9.29 9.88 11.33 13.46 9.63 31.51%
  QoQ % 64.48% -4.84% -5.97% -12.80% -15.82% 39.77% -
  Horiz. % 150.99% 91.80% 96.47% 102.60% 117.65% 139.77% 100.00%
DPS 8.00 0.00 0.00 6.00 8.00 12.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% -25.00% -33.33% 0.00% -
  Horiz. % 66.67% 0.00% 0.00% 50.00% 66.67% 100.00% -
NAPS 1.6004 1.6004 1.5716 1.5505 1.5394 1.5204 1.5387 2.65%
  QoQ % 0.00% 1.83% 1.36% 0.72% 1.25% -1.19% -
  Horiz. % 104.01% 104.01% 102.14% 100.77% 100.05% 98.81% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 -
Price 1.0000 1.0800 1.2000 1.2200 1.2000 1.2500 1.2300 -
P/RPS 1.20 1.31 1.47 1.33 1.27 1.36 1.40 -9.74%
  QoQ % -8.40% -10.88% 10.53% 4.72% -6.62% -2.86% -
  Horiz. % 85.71% 93.57% 105.00% 95.00% 90.71% 97.14% 100.00%
P/EPS 6.88 12.22 12.93 12.35 10.59 9.29 12.76 -33.68%
  QoQ % -43.70% -5.49% 4.70% 16.62% 13.99% -27.19% -
  Horiz. % 53.92% 95.77% 101.33% 96.79% 82.99% 72.81% 100.00%
EY 14.53 8.19 7.73 8.10 9.44 10.77 7.84 50.71%
  QoQ % 77.41% 5.95% -4.57% -14.19% -12.35% 37.37% -
  Horiz. % 185.33% 104.46% 98.60% 103.32% 120.41% 137.37% 100.00%
DY 8.00 0.00 0.00 4.92 6.67 9.60 0.00 -
  QoQ % 0.00% 0.00% 0.00% -26.24% -30.52% 0.00% -
  Horiz. % 83.33% 0.00% 0.00% 51.25% 69.48% 100.00% -
P/NAPS 0.63 0.68 0.76 0.79 0.78 0.82 0.80 -14.69%
  QoQ % -7.35% -10.53% -3.80% 1.28% -4.88% 2.50% -
  Horiz. % 78.75% 85.00% 95.00% 98.75% 97.50% 102.50% 100.00%
Price Multiplier on Announcement Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 22/12/06 14/09/06 19/06/06 29/03/06 12/01/06 28/09/05 30/06/05 -
Price 1.1500 1.3000 1.2400 1.2000 1.3000 1.2000 1.3200 -
P/RPS 1.38 1.57 1.51 1.31 1.37 1.30 1.50 -5.39%
  QoQ % -12.10% 3.97% 15.27% -4.38% 5.38% -13.33% -
  Horiz. % 92.00% 104.67% 100.67% 87.33% 91.33% 86.67% 100.00%
P/EPS 7.91 14.71 13.36 12.15 11.47 8.92 13.69 -30.56%
  QoQ % -46.23% 10.10% 9.96% 5.93% 28.59% -34.84% -
  Horiz. % 57.78% 107.45% 97.59% 88.75% 83.78% 65.16% 100.00%
EY 12.64 6.80 7.48 8.23 8.72 11.22 7.30 44.05%
  QoQ % 85.88% -9.09% -9.11% -5.62% -22.28% 53.70% -
  Horiz. % 173.15% 93.15% 102.47% 112.74% 119.45% 153.70% 100.00%
DY 6.96 0.00 0.00 5.00 6.15 10.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% -18.70% -38.50% 0.00% -
  Horiz. % 69.60% 0.00% 0.00% 50.00% 61.50% 100.00% -
P/NAPS 0.72 0.81 0.79 0.77 0.84 0.79 0.86 -11.14%
  QoQ % -11.11% 2.53% 2.60% -8.33% 6.33% -8.14% -
  Horiz. % 83.72% 94.19% 91.86% 89.53% 97.67% 91.86% 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.
 


 

166  154  437  1546 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.12+0.02 
 ARMADA 0.530.00 
 HSI-H8F 0.285+0.035 
 HSI-C7F 0.23-0.04 
 ALAM-WA 0.06+0.01 
 SAPNRG 0.2950.00 
 MTAG 0.575+0.005 
 HSI-C7J 0.125-0.02 
 FPGROUP 0.565+0.02 
 HSI-C7K 0.40-0.035 

TOP ARTICLES

1. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Malaysia Stock Analysis Report – RCECAP (9296) Louis Yap Investment
6. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
7. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
8. [转贴] [Facebook live video:浅谈Seacera group bhd (Seacera)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers