Highlights

[MBG] QoQ Annualized Quarter Result on 2007-01-31 [#4]

Stock [MBG]: MINTYE BHD
Announcement Date 23-Mar-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2007
Quarter 31-Jan-2007  [#4]
Profit Trend QoQ -     -14.92%    YoY -     25.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Revenue 51,074 51,438 47,816 51,424 50,501 50,198 49,816 1.67%
  QoQ % -0.71% 7.57% -7.02% 1.83% 0.60% 0.77% -
  Horiz. % 102.53% 103.26% 95.99% 103.23% 101.38% 100.77% 100.00%
PBT 8,862 7,794 7,068 9,079 10,254 6,754 6,640 21.16%
  QoQ % 13.71% 10.27% -22.15% -11.46% 51.83% 1.72% -
  Horiz. % 133.47% 117.38% 106.45% 136.73% 154.44% 101.72% 100.00%
Tax -682 -968 -152 -1,472 -1,372 -1,258 -844 -13.15%
  QoQ % 29.48% -536.84% 89.67% -7.29% -9.06% -49.05% -
  Horiz. % 80.88% 114.69% 18.01% 174.41% 162.56% 149.05% 100.00%
NP 8,180 6,826 6,916 7,607 8,882 5,496 5,796 25.74%
  QoQ % 19.84% -1.30% -9.08% -14.36% 61.62% -5.18% -
  Horiz. % 141.13% 117.77% 119.32% 131.25% 153.26% 94.82% 100.00%
NP to SH 7,990 6,608 6,696 7,520 8,838 5,376 5,648 25.95%
  QoQ % 20.92% -1.31% -10.96% -14.92% 64.41% -4.82% -
  Horiz. % 141.48% 117.00% 118.56% 133.14% 156.49% 95.18% 100.00%
Tax Rate 7.70 % 12.42 % 2.15 % 16.21 % 13.38 % 18.63 % 12.71 % -28.34%
  QoQ % -38.00% 477.67% -86.74% 21.15% -28.18% 46.58% -
  Horiz. % 60.58% 97.72% 16.92% 127.54% 105.27% 146.58% 100.00%
Total Cost 42,894 44,612 40,900 43,817 41,618 44,702 44,020 -1.71%
  QoQ % -3.85% 9.08% -6.66% 5.28% -6.90% 1.55% -
  Horiz. % 97.44% 101.34% 92.91% 99.54% 94.54% 101.55% 100.00%
Net Worth 100,288 101,614 99,831 98,504 97,306 97,303 95,553 3.27%
  QoQ % -1.31% 1.79% 1.35% 1.23% 0.00% 1.83% -
  Horiz. % 104.96% 106.34% 104.48% 103.09% 101.83% 101.83% 100.00%
Dividend
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Div 4,862 - - 3,648 4,865 - - -
  QoQ % 0.00% 0.00% 0.00% -25.01% 0.00% 0.00% -
  Horiz. % 99.94% 0.00% 0.00% 74.99% 100.00% - -
Div Payout % 60.85 % - % - % 48.51 % 55.05 % - % - % -
  QoQ % 0.00% 0.00% 0.00% -11.88% 0.00% 0.00% -
  Horiz. % 110.54% 0.00% 0.00% 88.12% 100.00% - -
Equity
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Net Worth 100,288 101,614 99,831 98,504 97,306 97,303 95,553 3.27%
  QoQ % -1.31% 1.79% 1.35% 1.23% 0.00% 1.83% -
  Horiz. % 104.96% 106.34% 104.48% 103.09% 101.83% 101.83% 100.00%
NOSH 60,780 60,847 60,872 60,805 60,816 60,814 60,862 -0.09%
  QoQ % -0.11% -0.04% 0.11% -0.02% 0.00% -0.08% -
  Horiz. % 99.87% 99.98% 100.02% 99.91% 99.93% 99.92% 100.00%
Ratio Analysis
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
NP Margin 16.02 % 13.27 % 14.46 % 14.79 % 17.59 % 10.95 % 11.63 % 23.73%
  QoQ % 20.72% -8.23% -2.23% -15.92% 60.64% -5.85% -
  Horiz. % 137.75% 114.10% 124.33% 127.17% 151.25% 94.15% 100.00%
ROE 7.97 % 6.50 % 6.71 % 7.63 % 9.08 % 5.53 % 5.91 % 22.00%
  QoQ % 22.62% -3.13% -12.06% -15.97% 64.20% -6.43% -
  Horiz. % 134.86% 109.98% 113.54% 129.10% 153.64% 93.57% 100.00%
Per Share
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 84.03 84.54 78.55 84.57 83.04 82.54 81.85 1.76%
  QoQ % -0.60% 7.63% -7.12% 1.84% 0.61% 0.84% -
  Horiz. % 102.66% 103.29% 95.97% 103.32% 101.45% 100.84% 100.00%
EPS 13.15 10.86 11.00 12.37 14.53 8.84 9.28 26.08%
  QoQ % 21.09% -1.27% -11.08% -14.87% 64.37% -4.74% -
  Horiz. % 141.70% 117.03% 118.53% 133.30% 156.57% 95.26% 100.00%
DPS 8.00 0.00 0.00 6.00 8.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% -25.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 75.00% 100.00% - -
NAPS 1.6500 1.6700 1.6400 1.6200 1.6000 1.6000 1.5700 3.36%
  QoQ % -1.20% 1.83% 1.23% 1.25% 0.00% 1.91% -
  Horiz. % 105.10% 106.37% 104.46% 103.18% 101.91% 101.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 84.00 84.60 78.64 84.58 83.06 82.56 81.93 1.67%
  QoQ % -0.71% 7.58% -7.02% 1.83% 0.61% 0.77% -
  Horiz. % 102.53% 103.26% 95.98% 103.23% 101.38% 100.77% 100.00%
EPS 13.14 10.87 11.01 12.37 14.54 8.84 9.29 25.93%
  QoQ % 20.88% -1.27% -10.99% -14.92% 64.48% -4.84% -
  Horiz. % 141.44% 117.01% 118.51% 133.15% 156.51% 95.16% 100.00%
DPS 8.00 0.00 0.00 6.00 8.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% -25.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 75.00% 100.00% - -
NAPS 1.6495 1.6713 1.6420 1.6201 1.6004 1.6004 1.5716 3.27%
  QoQ % -1.30% 1.78% 1.35% 1.23% 0.00% 1.83% -
  Horiz. % 104.96% 106.34% 104.48% 103.09% 101.83% 101.83% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 -
Price 1.0600 1.2000 1.0800 1.0700 1.0000 1.0800 1.2000 -
P/RPS 1.26 1.42 1.37 1.27 1.20 1.31 1.47 -9.74%
  QoQ % -11.27% 3.65% 7.87% 5.83% -8.40% -10.88% -
  Horiz. % 85.71% 96.60% 93.20% 86.39% 81.63% 89.12% 100.00%
P/EPS 8.06 11.05 9.82 8.65 6.88 12.22 12.93 -26.96%
  QoQ % -27.06% 12.53% 13.53% 25.73% -43.70% -5.49% -
  Horiz. % 62.34% 85.46% 75.95% 66.90% 53.21% 94.51% 100.00%
EY 12.40 9.05 10.19 11.56 14.53 8.19 7.73 36.92%
  QoQ % 37.02% -11.19% -11.85% -20.44% 77.41% 5.95% -
  Horiz. % 160.41% 117.08% 131.82% 149.55% 187.97% 105.95% 100.00%
DY 7.55 0.00 0.00 5.61 8.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% -29.87% 0.00% 0.00% -
  Horiz. % 94.38% 0.00% 0.00% 70.12% 100.00% - -
P/NAPS 0.64 0.72 0.66 0.66 0.63 0.68 0.76 -10.80%
  QoQ % -11.11% 9.09% 0.00% 4.76% -7.35% -10.53% -
  Horiz. % 84.21% 94.74% 86.84% 86.84% 82.89% 89.47% 100.00%
Price Multiplier on Announcement Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 14/12/07 28/09/07 27/06/07 23/03/07 22/12/06 14/09/06 19/06/06 -
Price 1.0200 1.2000 1.1800 1.1000 1.1500 1.3000 1.2400 -
P/RPS 1.21 1.42 1.50 1.30 1.38 1.57 1.51 -13.69%
  QoQ % -14.79% -5.33% 15.38% -5.80% -12.10% 3.97% -
  Horiz. % 80.13% 94.04% 99.34% 86.09% 91.39% 103.97% 100.00%
P/EPS 7.76 11.05 10.73 8.89 7.91 14.71 13.36 -30.32%
  QoQ % -29.77% 2.98% 20.70% 12.39% -46.23% 10.10% -
  Horiz. % 58.08% 82.71% 80.31% 66.54% 59.21% 110.10% 100.00%
EY 12.89 9.05 9.32 11.24 12.64 6.80 7.48 43.59%
  QoQ % 42.43% -2.90% -17.08% -11.08% 85.88% -9.09% -
  Horiz. % 172.33% 120.99% 124.60% 150.27% 168.98% 90.91% 100.00%
DY 7.84 0.00 0.00 5.45 6.96 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% -21.70% 0.00% 0.00% -
  Horiz. % 112.64% 0.00% 0.00% 78.30% 100.00% - -
P/NAPS 0.62 0.72 0.72 0.68 0.72 0.81 0.79 -14.88%
  QoQ % -13.89% 0.00% 5.88% -5.56% -11.11% 2.53% -
  Horiz. % 78.48% 91.14% 91.14% 86.08% 91.14% 102.53% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from 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