Highlights

[MBG] QoQ Annualized Quarter Result on 2008-01-31 [#4]

Stock [MBG]: MINTYE BHD
Announcement Date 28-Mar-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2008
Quarter 31-Jan-2008  [#4]
Profit Trend QoQ -     -9.63%    YoY -     -3.98%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Revenue 56,581 58,748 55,568 52,734 51,074 51,438 47,816 11.82%
  QoQ % -3.69% 5.72% 5.37% 3.25% -0.71% 7.57% -
  Horiz. % 118.33% 122.86% 116.21% 110.29% 106.82% 107.57% 100.00%
PBT 7,273 10,772 9,600 8,893 8,862 7,794 7,068 1.92%
  QoQ % -32.48% 12.21% 7.95% 0.34% 13.71% 10.27% -
  Horiz. % 102.91% 152.41% 135.82% 125.82% 125.39% 110.27% 100.00%
Tax -4,933 -6,158 -5,640 -1,422 -682 -968 -152 906.82%
  QoQ % 19.89% -9.18% -296.62% -108.30% 29.48% -536.84% -
  Horiz. % 3,245.61% 4,051.32% 3,710.53% 935.53% 449.12% 636.84% 100.00%
NP 2,340 4,614 3,960 7,471 8,180 6,826 6,916 -51.28%
  QoQ % -49.28% 16.52% -47.00% -8.67% 19.84% -1.30% -
  Horiz. % 33.83% 66.71% 57.26% 108.02% 118.28% 98.70% 100.00%
NP to SH 1,700 4,032 3,616 7,221 7,990 6,608 6,696 -59.74%
  QoQ % -57.84% 11.50% -49.92% -9.63% 20.92% -1.31% -
  Horiz. % 25.39% 60.22% 54.00% 107.84% 119.33% 98.69% 100.00%
Tax Rate 67.83 % 57.17 % 58.75 % 15.99 % 7.70 % 12.42 % 2.15 % 888.05%
  QoQ % 18.65% -2.69% 267.42% 107.66% -38.00% 477.67% -
  Horiz. % 3,154.88% 2,659.07% 2,732.56% 743.72% 358.14% 577.67% 100.00%
Total Cost 54,241 54,134 51,608 45,263 42,894 44,612 40,900 20.61%
  QoQ % 0.20% 4.89% 14.02% 5.52% -3.85% 9.08% -
  Horiz. % 132.62% 132.36% 126.18% 110.67% 104.88% 109.08% 100.00%
Net Worth 98,964 103,836 102,534 101,569 100,288 101,614 99,831 -0.58%
  QoQ % -4.69% 1.27% 0.95% 1.28% -1.31% 1.79% -
  Horiz. % 99.13% 104.01% 102.71% 101.74% 100.46% 101.79% 100.00%
Dividend
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Div - - 21,841 5,473 4,862 - - -
  QoQ % 0.00% 0.00% 299.02% 12.57% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 449.19% 112.57% 100.00% - -
Div Payout % - % - % 604.03 % 75.80 % 60.85 % - % - % -
  QoQ % 0.00% 0.00% 696.87% 24.57% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 992.65% 124.57% 100.00% - -
Equity
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Net Worth 98,964 103,836 102,534 101,569 100,288 101,614 99,831 -0.58%
  QoQ % -4.69% 1.27% 0.95% 1.28% -1.31% 1.79% -
  Horiz. % 99.13% 104.01% 102.71% 101.74% 100.46% 101.79% 100.00%
NOSH 60,714 60,722 60,671 60,820 60,780 60,847 60,872 -0.17%
  QoQ % -0.01% 0.09% -0.25% 0.06% -0.11% -0.04% -
  Horiz. % 99.74% 99.75% 99.67% 99.91% 99.85% 99.96% 100.00%
Ratio Analysis
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
NP Margin 4.14 % 7.85 % 7.13 % 14.17 % 16.02 % 13.27 % 14.46 % -56.40%
  QoQ % -47.26% 10.10% -49.68% -11.55% 20.72% -8.23% -
  Horiz. % 28.63% 54.29% 49.31% 97.99% 110.79% 91.77% 100.00%
ROE 1.72 % 3.88 % 3.53 % 7.11 % 7.97 % 6.50 % 6.71 % -59.48%
  QoQ % -55.67% 9.92% -50.35% -10.79% 22.62% -3.13% -
  Horiz. % 25.63% 57.82% 52.61% 105.96% 118.78% 96.87% 100.00%
Per Share
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 93.19 96.75 91.59 86.70 84.03 84.54 78.55 12.01%
  QoQ % -3.68% 5.63% 5.64% 3.18% -0.60% 7.63% -
  Horiz. % 118.64% 123.17% 116.60% 110.38% 106.98% 107.63% 100.00%
EPS 2.80 6.64 5.96 11.88 13.15 10.86 11.00 -59.67%
  QoQ % -57.83% 11.41% -49.83% -9.66% 21.09% -1.27% -
  Horiz. % 25.45% 60.36% 54.18% 108.00% 119.55% 98.73% 100.00%
DPS 0.00 0.00 36.00 9.00 8.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 300.00% 12.50% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 450.00% 112.50% 100.00% - -
NAPS 1.6300 1.7100 1.6900 1.6700 1.6500 1.6700 1.6400 -0.41%
  QoQ % -4.68% 1.18% 1.20% 1.21% -1.20% 1.83% -
  Horiz. % 99.39% 104.27% 103.05% 101.83% 100.61% 101.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 93.06 96.63 91.39 86.73 84.00 84.60 78.64 11.82%
  QoQ % -3.69% 5.73% 5.37% 3.25% -0.71% 7.58% -
  Horiz. % 118.34% 122.88% 116.21% 110.29% 106.82% 107.58% 100.00%
EPS 2.80 6.63 5.95 11.88 13.14 10.87 11.01 -59.69%
  QoQ % -57.77% 11.43% -49.92% -9.59% 20.88% -1.27% -
  Horiz. % 25.43% 60.22% 54.04% 107.90% 119.35% 98.73% 100.00%
DPS 0.00 0.00 35.92 9.00 8.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 299.11% 12.50% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 449.00% 112.50% 100.00% - -
NAPS 1.6277 1.7078 1.6864 1.6706 1.6495 1.6713 1.6420 -0.58%
  QoQ % -4.69% 1.27% 0.95% 1.28% -1.30% 1.78% -
  Horiz. % 99.13% 104.01% 102.70% 101.74% 100.46% 101.78% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 -
Price 0.7600 1.0800 1.0600 1.0100 1.0600 1.2000 1.0800 -
P/RPS 0.82 1.12 1.16 1.16 1.26 1.42 1.37 -28.87%
  QoQ % -26.79% -3.45% 0.00% -7.94% -11.27% 3.65% -
  Horiz. % 59.85% 81.75% 84.67% 84.67% 91.97% 103.65% 100.00%
P/EPS 27.14 16.27 17.79 8.51 8.06 11.05 9.82 96.33%
  QoQ % 66.81% -8.54% 109.05% 5.58% -27.06% 12.53% -
  Horiz. % 276.37% 165.68% 181.16% 86.66% 82.08% 112.53% 100.00%
EY 3.68 6.15 5.62 11.76 12.40 9.05 10.19 -49.13%
  QoQ % -40.16% 9.43% -52.21% -5.16% 37.02% -11.19% -
  Horiz. % 36.11% 60.35% 55.15% 115.41% 121.69% 88.81% 100.00%
DY 0.00 0.00 33.96 8.91 7.55 0.00 0.00 -
  QoQ % 0.00% 0.00% 281.14% 18.01% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 449.80% 118.01% 100.00% - -
P/NAPS 0.47 0.63 0.63 0.60 0.64 0.72 0.66 -20.17%
  QoQ % -25.40% 0.00% 5.00% -6.25% -11.11% 9.09% -
  Horiz. % 71.21% 95.45% 95.45% 90.91% 96.97% 109.09% 100.00%
Price Multiplier on Announcement Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 12/12/08 26/09/08 30/06/08 28/03/08 14/12/07 28/09/07 27/06/07 -
Price 0.8600 0.8400 1.2000 0.8800 1.0200 1.2000 1.1800 -
P/RPS 0.92 0.87 1.31 1.01 1.21 1.42 1.50 -27.71%
  QoQ % 5.75% -33.59% 29.70% -16.53% -14.79% -5.33% -
  Horiz. % 61.33% 58.00% 87.33% 67.33% 80.67% 94.67% 100.00%
P/EPS 30.71 12.65 20.13 7.41 7.76 11.05 10.73 100.94%
  QoQ % 142.77% -37.16% 171.66% -4.51% -29.77% 2.98% -
  Horiz. % 286.21% 117.89% 187.60% 69.06% 72.32% 102.98% 100.00%
EY 3.26 7.90 4.97 13.49 12.89 9.05 9.32 -50.20%
  QoQ % -58.73% 58.95% -63.16% 4.65% 42.43% -2.90% -
  Horiz. % 34.98% 84.76% 53.33% 144.74% 138.30% 97.10% 100.00%
DY 0.00 0.00 30.00 10.23 7.84 0.00 0.00 -
  QoQ % 0.00% 0.00% 193.26% 30.48% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 382.65% 130.48% 100.00% - -
P/NAPS 0.53 0.49 0.71 0.53 0.62 0.72 0.72 -18.40%
  QoQ % 8.16% -30.99% 33.96% -14.52% -13.89% 0.00% -
  Horiz. % 73.61% 68.06% 98.61% 73.61% 86.11% 100.00% 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
 
 

574  435  584  558 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PA 0.20+0.015 
 IRIS 0.395+0.025 
 PA-WB 0.14+0.03 
 AT 0.170.00 
 VIVOCOM 0.965+0.13 
 DNEX 0.285+0.005 
 JAKS 0.69+0.015 
 SCIB 2.99+0.45 
 KSTAR 0.115-0.03 
 DNEX-WD 0.055-0.005 

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