Highlights

[MBG] QoQ Annualized Quarter Result on 2009-01-31 [#4]

Stock [MBG]: MINTYE BHD
Announcement Date 25-Mar-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2009
Quarter 31-Jan-2009  [#4]
Profit Trend QoQ -     6.12%    YoY -     -75.02%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 52,078 52,102 49,260 53,383 56,581 58,748 55,568 -4.22%
  QoQ % -0.04% 5.77% -7.72% -5.65% -3.69% 5.72% -
  Horiz. % 93.72% 93.76% 88.65% 96.07% 101.82% 105.72% 100.00%
PBT 10,356 12,040 9,924 6,020 7,273 10,772 9,600 5.17%
  QoQ % -13.99% 21.32% 64.85% -17.23% -32.48% 12.21% -
  Horiz. % 107.88% 125.42% 103.38% 62.71% 75.76% 112.21% 100.00%
Tax -2,660 -2,644 -2,084 -3,772 -4,933 -6,158 -5,640 -39.33%
  QoQ % -0.61% -26.87% 44.75% 23.54% 19.89% -9.18% -
  Horiz. % 47.16% 46.88% 36.95% 66.88% 87.47% 109.18% 100.00%
NP 7,696 9,396 7,840 2,248 2,340 4,614 3,960 55.54%
  QoQ % -18.09% 19.85% 248.75% -3.93% -49.28% 16.52% -
  Horiz. % 194.34% 237.27% 197.98% 56.77% 59.09% 116.52% 100.00%
NP to SH 7,668 9,332 7,816 1,804 1,700 4,032 3,616 64.83%
  QoQ % -17.83% 19.40% 333.26% 6.12% -57.84% 11.50% -
  Horiz. % 212.06% 258.08% 216.15% 49.89% 47.01% 111.50% 100.00%
Tax Rate 25.69 % 21.96 % 21.00 % 62.66 % 67.83 % 57.17 % 58.75 % -42.30%
  QoQ % 16.99% 4.57% -66.49% -7.62% 18.65% -2.69% -
  Horiz. % 43.73% 37.38% 35.74% 106.66% 115.46% 97.31% 100.00%
Total Cost 44,382 42,706 41,420 51,135 54,241 54,134 51,608 -9.54%
  QoQ % 3.93% 3.10% -19.00% -5.73% 0.20% 4.89% -
  Horiz. % 86.00% 82.75% 80.26% 99.08% 105.10% 104.89% 100.00%
Net Worth 101,523 104,026 101,656 99,838 98,964 103,836 102,534 -0.66%
  QoQ % -2.41% 2.33% 1.82% 0.88% -4.69% 1.27% -
  Horiz. % 99.01% 101.46% 99.14% 97.37% 96.52% 101.27% 100.00%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div 4,863 - - 5,478 - - 21,841 -63.16%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 22.27% 0.00% 0.00% 25.08% 0.00% 0.00% 100.00%
Div Payout % 63.42 % - % - % 303.71 % - % - % 604.03 % -77.65%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 10.50% 0.00% 0.00% 50.28% 0.00% 0.00% 100.00%
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 101,523 104,026 101,656 99,838 98,964 103,836 102,534 -0.66%
  QoQ % -2.41% 2.33% 1.82% 0.88% -4.69% 1.27% -
  Horiz. % 99.01% 101.46% 99.14% 97.37% 96.52% 101.27% 100.00%
NOSH 60,792 60,834 60,872 60,877 60,714 60,722 60,671 0.13%
  QoQ % -0.07% -0.06% -0.01% 0.27% -0.01% 0.09% -
  Horiz. % 100.20% 100.27% 100.33% 100.34% 100.07% 100.09% 100.00%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 14.78 % 18.03 % 15.92 % 4.21 % 4.14 % 7.85 % 7.13 % 62.36%
  QoQ % -18.03% 13.25% 278.15% 1.69% -47.26% 10.10% -
  Horiz. % 207.29% 252.88% 223.28% 59.05% 58.06% 110.10% 100.00%
ROE 7.55 % 8.97 % 7.69 % 1.81 % 1.72 % 3.88 % 3.53 % 65.77%
  QoQ % -15.83% 16.64% 324.86% 5.23% -55.67% 9.92% -
  Horiz. % 213.88% 254.11% 217.85% 51.27% 48.73% 109.92% 100.00%
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 85.67 85.65 80.92 87.69 93.19 96.75 91.59 -4.35%
  QoQ % 0.02% 5.85% -7.72% -5.90% -3.68% 5.63% -
  Horiz. % 93.54% 93.51% 88.35% 95.74% 101.75% 105.63% 100.00%
EPS 12.61 15.34 12.84 2.97 2.80 6.64 5.96 64.58%
  QoQ % -17.80% 19.47% 332.32% 6.07% -57.83% 11.41% -
  Horiz. % 211.58% 257.38% 215.44% 49.83% 46.98% 111.41% 100.00%
DPS 8.00 0.00 0.00 9.00 0.00 0.00 36.00 -63.21%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 22.22% 0.00% 0.00% 25.00% 0.00% 0.00% 100.00%
NAPS 1.6700 1.7100 1.6700 1.6400 1.6300 1.7100 1.6900 -0.79%
  QoQ % -2.34% 2.40% 1.83% 0.61% -4.68% 1.18% -
  Horiz. % 98.82% 101.18% 98.82% 97.04% 96.45% 101.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 85.66 85.69 81.02 87.80 93.06 96.63 91.39 -4.21%
  QoQ % -0.04% 5.76% -7.72% -5.65% -3.69% 5.73% -
  Horiz. % 93.73% 93.76% 88.65% 96.07% 101.83% 105.73% 100.00%
EPS 12.61 15.35 12.86 2.97 2.80 6.63 5.95 64.77%
  QoQ % -17.85% 19.36% 333.00% 6.07% -57.77% 11.43% -
  Horiz. % 211.93% 257.98% 216.13% 49.92% 47.06% 111.43% 100.00%
DPS 8.00 0.00 0.00 9.01 0.00 0.00 35.92 -63.16%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 22.27% 0.00% 0.00% 25.08% 0.00% 0.00% 100.00%
NAPS 1.6698 1.7110 1.6720 1.6421 1.6277 1.7078 1.6864 -0.66%
  QoQ % -2.41% 2.33% 1.82% 0.88% -4.69% 1.27% -
  Horiz. % 99.02% 101.46% 99.15% 97.37% 96.52% 101.27% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 1.0800 0.9900 1.0000 1.0200 0.7600 1.0800 1.0600 -
P/RPS 1.26 1.16 1.24 1.16 0.82 1.12 1.16 5.65%
  QoQ % 8.62% -6.45% 6.90% 41.46% -26.79% -3.45% -
  Horiz. % 108.62% 100.00% 106.90% 100.00% 70.69% 96.55% 100.00%
P/EPS 8.56 6.45 7.79 34.42 27.14 16.27 17.79 -38.51%
  QoQ % 32.71% -17.20% -77.37% 26.82% 66.81% -8.54% -
  Horiz. % 48.12% 36.26% 43.79% 193.48% 152.56% 91.46% 100.00%
EY 11.68 15.49 12.84 2.91 3.68 6.15 5.62 62.64%
  QoQ % -24.60% 20.64% 341.24% -20.92% -40.16% 9.43% -
  Horiz. % 207.83% 275.62% 228.47% 51.78% 65.48% 109.43% 100.00%
DY 7.41 0.00 0.00 8.82 0.00 0.00 33.96 -63.66%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 21.82% 0.00% 0.00% 25.97% 0.00% 0.00% 100.00%
P/NAPS 0.65 0.58 0.60 0.62 0.47 0.63 0.63 2.10%
  QoQ % 12.07% -3.33% -3.23% 31.91% -25.40% 0.00% -
  Horiz. % 103.17% 92.06% 95.24% 98.41% 74.60% 100.00% 100.00%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 15/12/09 24/09/09 30/06/09 25/03/09 12/12/08 26/09/08 30/06/08 -
Price 1.0400 0.9200 0.9400 0.6400 0.8600 0.8400 1.2000 -
P/RPS 1.21 1.07 1.16 0.73 0.92 0.87 1.31 -5.14%
  QoQ % 13.08% -7.76% 58.90% -20.65% 5.75% -33.59% -
  Horiz. % 92.37% 81.68% 88.55% 55.73% 70.23% 66.41% 100.00%
P/EPS 8.25 6.00 7.32 21.60 30.71 12.65 20.13 -44.74%
  QoQ % 37.50% -18.03% -66.11% -29.66% 142.77% -37.16% -
  Horiz. % 40.98% 29.81% 36.36% 107.30% 152.56% 62.84% 100.00%
EY 12.13 16.67 13.66 4.63 3.26 7.90 4.97 80.98%
  QoQ % -27.23% 22.04% 195.03% 42.02% -58.73% 58.95% -
  Horiz. % 244.06% 335.41% 274.85% 93.16% 65.59% 158.95% 100.00%
DY 7.69 0.00 0.00 14.06 0.00 0.00 30.00 -59.55%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 25.63% 0.00% 0.00% 46.87% 0.00% 0.00% 100.00%
P/NAPS 0.62 0.54 0.56 0.39 0.53 0.49 0.71 -8.62%
  QoQ % 14.81% -3.57% 43.59% -26.42% 8.16% -30.99% -
  Horiz. % 87.32% 76.06% 78.87% 54.93% 74.65% 69.01% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers