Highlights

[MBG] QoQ Annualized Quarter Result on 2010-01-31 [#4]

Stock [MBG]: MINTYE BHD
Announcement Date 26-Mar-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2010
Quarter 31-Jan-2010  [#4]
Profit Trend QoQ -     -12.95%    YoY -     270.01%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 50,800 51,222 49,660 51,212 52,078 52,102 49,260 2.07%
  QoQ % -0.82% 3.15% -3.03% -1.66% -0.04% 5.77% -
  Horiz. % 103.13% 103.98% 100.81% 103.96% 105.72% 105.77% 100.00%
PBT 7,516 8,082 7,572 9,160 10,356 12,040 9,924 -16.87%
  QoQ % -7.00% 6.74% -17.34% -11.55% -13.99% 21.32% -
  Horiz. % 75.74% 81.44% 76.30% 92.30% 104.35% 121.32% 100.00%
Tax -2,062 -2,300 -2,300 -2,417 -2,660 -2,644 -2,084 -0.68%
  QoQ % 10.32% 0.00% 4.84% 9.14% -0.61% -26.87% -
  Horiz. % 98.98% 110.36% 110.36% 115.98% 127.64% 126.87% 100.00%
NP 5,453 5,782 5,272 6,743 7,696 9,396 7,840 -21.44%
  QoQ % -5.68% 9.67% -21.82% -12.38% -18.09% 19.85% -
  Horiz. % 69.56% 73.75% 67.24% 86.01% 98.16% 119.85% 100.00%
NP to SH 5,250 5,472 4,912 6,675 7,668 9,332 7,816 -23.24%
  QoQ % -4.04% 11.40% -26.41% -12.95% -17.83% 19.40% -
  Horiz. % 67.18% 70.01% 62.85% 85.40% 98.11% 119.40% 100.00%
Tax Rate 27.44 % 28.46 % 30.38 % 26.39 % 25.69 % 21.96 % 21.00 % 19.46%
  QoQ % -3.58% -6.32% 15.12% 2.72% 16.99% 4.57% -
  Horiz. % 130.67% 135.52% 144.67% 125.67% 122.33% 104.57% 100.00%
Total Cost 45,346 45,440 44,388 44,469 44,382 42,706 41,420 6.21%
  QoQ % -0.21% 2.37% -0.18% 0.19% 3.93% 3.10% -
  Horiz. % 109.48% 109.71% 107.17% 107.36% 107.15% 103.10% 100.00%
Net Worth 103,919 107,007 105,170 102,748 101,523 104,026 101,656 1.47%
  QoQ % -2.89% 1.75% 2.36% 1.21% -2.41% 2.33% -
  Horiz. % 102.23% 105.26% 103.46% 101.07% 99.87% 102.33% 100.00%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div 8,102 12,160 24,316 - 4,863 - - -
  QoQ % -33.36% -49.99% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 166.61% 250.03% 499.99% 0.00% 100.00% - -
Div Payout % 154.32 % 222.22 % 495.05 % - % 63.42 % - % - % -
  QoQ % -30.56% -55.11% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 243.33% 350.39% 780.59% 0.00% 100.00% - -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 103,919 107,007 105,170 102,748 101,523 104,026 101,656 1.47%
  QoQ % -2.89% 1.75% 2.36% 1.21% -2.41% 2.33% -
  Horiz. % 102.23% 105.26% 103.46% 101.07% 99.87% 102.33% 100.00%
NOSH 60,771 60,800 60,792 60,798 60,792 60,834 60,872 -0.11%
  QoQ % -0.05% 0.01% -0.01% 0.01% -0.07% -0.06% -
  Horiz. % 99.83% 99.88% 99.87% 99.88% 99.87% 99.94% 100.00%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 10.73 % 11.29 % 10.62 % 13.17 % 14.78 % 18.03 % 15.92 % -23.07%
  QoQ % -4.96% 6.31% -19.36% -10.89% -18.03% 13.25% -
  Horiz. % 67.40% 70.92% 66.71% 82.73% 92.84% 113.25% 100.00%
ROE 5.05 % 5.11 % 4.67 % 6.50 % 7.55 % 8.97 % 7.69 % -24.39%
  QoQ % -1.17% 9.42% -28.15% -13.91% -15.83% 16.64% -
  Horiz. % 65.67% 66.45% 60.73% 84.53% 98.18% 116.64% 100.00%
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 83.59 84.25 81.69 84.23 85.67 85.65 80.92 2.18%
  QoQ % -0.78% 3.13% -3.02% -1.68% 0.02% 5.85% -
  Horiz. % 103.30% 104.12% 100.95% 104.09% 105.87% 105.85% 100.00%
EPS 8.64 9.00 8.08 10.98 12.61 15.34 12.84 -23.16%
  QoQ % -4.00% 11.39% -26.41% -12.93% -17.80% 19.47% -
  Horiz. % 67.29% 70.09% 62.93% 85.51% 98.21% 119.47% 100.00%
DPS 13.33 20.00 40.00 0.00 8.00 0.00 0.00 -
  QoQ % -33.35% -50.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 166.62% 250.00% 500.00% 0.00% 100.00% - -
NAPS 1.7100 1.7600 1.7300 1.6900 1.6700 1.7100 1.6700 1.59%
  QoQ % -2.84% 1.73% 2.37% 1.20% -2.34% 2.40% -
  Horiz. % 102.40% 105.39% 103.59% 101.20% 100.00% 102.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 83.55 84.25 81.68 84.23 85.66 85.69 81.02 2.07%
  QoQ % -0.83% 3.15% -3.03% -1.67% -0.04% 5.76% -
  Horiz. % 103.12% 103.99% 100.81% 103.96% 105.73% 105.76% 100.00%
EPS 8.64 9.00 8.08 10.98 12.61 15.35 12.86 -23.24%
  QoQ % -4.00% 11.39% -26.41% -12.93% -17.85% 19.36% -
  Horiz. % 67.19% 69.98% 62.83% 85.38% 98.06% 119.36% 100.00%
DPS 13.33 20.00 39.99 0.00 8.00 0.00 0.00 -
  QoQ % -33.35% -49.99% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 166.62% 250.00% 499.88% 0.00% 100.00% - -
NAPS 1.7092 1.7600 1.7298 1.6899 1.6698 1.7110 1.6720 1.47%
  QoQ % -2.89% 1.75% 2.36% 1.20% -2.41% 2.33% -
  Horiz. % 102.22% 105.26% 103.46% 101.07% 99.87% 102.33% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 1.1400 1.2000 1.1000 1.0500 1.0800 0.9900 1.0000 -
P/RPS 1.36 1.42 1.35 1.25 1.26 1.16 1.24 6.33%
  QoQ % -4.23% 5.19% 8.00% -0.79% 8.62% -6.45% -
  Horiz. % 109.68% 114.52% 108.87% 100.81% 101.61% 93.55% 100.00%
P/EPS 13.19 13.33 13.61 9.56 8.56 6.45 7.79 41.92%
  QoQ % -1.05% -2.06% 42.36% 11.68% 32.71% -17.20% -
  Horiz. % 169.32% 171.12% 174.71% 122.72% 109.88% 82.80% 100.00%
EY 7.58 7.50 7.35 10.46 11.68 15.49 12.84 -29.56%
  QoQ % 1.07% 2.04% -29.73% -10.45% -24.60% 20.64% -
  Horiz. % 59.03% 58.41% 57.24% 81.46% 90.97% 120.64% 100.00%
DY 11.70 16.67 36.36 0.00 7.41 0.00 0.00 -
  QoQ % -29.81% -54.15% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 157.89% 224.97% 490.69% 0.00% 100.00% - -
P/NAPS 0.67 0.68 0.64 0.62 0.65 0.58 0.60 7.61%
  QoQ % -1.47% 6.25% 3.23% -4.62% 12.07% -3.33% -
  Horiz. % 111.67% 113.33% 106.67% 103.33% 108.33% 96.67% 100.00%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 20/12/10 30/09/10 28/06/10 26/03/10 15/12/09 24/09/09 30/06/09 -
Price 1.1700 1.1400 1.1800 1.0200 1.0400 0.9200 0.9400 -
P/RPS 1.40 1.35 1.44 1.21 1.21 1.07 1.16 13.32%
  QoQ % 3.70% -6.25% 19.01% 0.00% 13.08% -7.76% -
  Horiz. % 120.69% 116.38% 124.14% 104.31% 104.31% 92.24% 100.00%
P/EPS 13.54 12.67 14.60 9.29 8.25 6.00 7.32 50.52%
  QoQ % 6.87% -13.22% 57.16% 12.61% 37.50% -18.03% -
  Horiz. % 184.97% 173.09% 199.45% 126.91% 112.70% 81.97% 100.00%
EY 7.38 7.89 6.85 10.76 12.13 16.67 13.66 -33.59%
  QoQ % -6.46% 15.18% -36.34% -11.29% -27.23% 22.04% -
  Horiz. % 54.03% 57.76% 50.15% 78.77% 88.80% 122.04% 100.00%
DY 11.40 17.54 33.90 0.00 7.69 0.00 0.00 -
  QoQ % -35.01% -48.26% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 148.24% 228.09% 440.83% 0.00% 100.00% - -
P/NAPS 0.68 0.65 0.68 0.60 0.62 0.54 0.56 13.78%
  QoQ % 4.62% -4.41% 13.33% -3.23% 14.81% -3.57% -
  Horiz. % 121.43% 116.07% 121.43% 107.14% 110.71% 96.43% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

241  924  499  511 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.155-0.015 
 PHB 0.030.00 
 SAPNRG 0.115-0.005 
 VIVOCOM 0.855-0.365 
 KANGER 0.18-0.015 
 PA 0.145-0.005 
 MTRONIC 0.105-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.07-0.005 
 ARMADA 0.27-0.005 

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