Highlights

[MBG] QoQ Annualized Quarter Result on 2011-01-31 [#4]

Stock [MBG]: MINTYE BHD
Announcement Date 30-Mar-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2011
Quarter 31-Jan-2011  [#4]
Profit Trend QoQ -     -15.08%    YoY -     -33.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Revenue 57,858 56,642 51,320 50,579 50,800 51,222 49,660 10.69%
  QoQ % 2.15% 10.37% 1.47% -0.44% -0.82% 3.15% -
  Horiz. % 116.51% 114.06% 103.34% 101.85% 102.30% 103.15% 100.00%
PBT 9,380 9,510 6,816 7,137 7,516 8,082 7,572 15.30%
  QoQ % -1.37% 39.52% -4.50% -5.04% -7.00% 6.74% -
  Horiz. % 123.88% 125.59% 90.02% 94.26% 99.26% 106.74% 100.00%
Tax -2,557 -2,724 -1,880 -2,553 -2,062 -2,300 -2,300 7.31%
  QoQ % 6.12% -44.89% 26.36% -23.77% 10.32% 0.00% -
  Horiz. % 111.19% 118.43% 81.74% 111.00% 89.68% 100.00% 100.00%
NP 6,822 6,786 4,936 4,584 5,453 5,782 5,272 18.70%
  QoQ % 0.54% 37.48% 7.68% -15.94% -5.68% 9.67% -
  Horiz. % 129.41% 128.72% 93.63% 86.95% 103.44% 109.67% 100.00%
NP to SH 6,820 6,782 4,952 4,459 5,250 5,472 4,912 24.38%
  QoQ % 0.56% 36.95% 11.06% -15.08% -4.04% 11.40% -
  Horiz. % 138.84% 138.07% 100.81% 90.78% 106.89% 111.40% 100.00%
Tax Rate 27.26 % 28.64 % 27.58 % 35.77 % 27.44 % 28.46 % 30.38 % -6.95%
  QoQ % -4.82% 3.84% -22.90% 30.36% -3.58% -6.32% -
  Horiz. % 89.73% 94.27% 90.78% 117.74% 90.32% 93.68% 100.00%
Total Cost 51,036 49,856 46,384 45,995 45,346 45,440 44,388 9.72%
  QoQ % 2.37% 7.49% 0.85% 1.43% -0.21% 2.37% -
  Horiz. % 114.98% 112.32% 104.50% 103.62% 102.16% 102.37% 100.00%
Net Worth 104,611 103,310 106,200 104,528 103,919 107,007 105,170 -0.35%
  QoQ % 1.26% -2.72% 1.60% 0.59% -2.89% 1.75% -
  Horiz. % 99.47% 98.23% 100.98% 99.39% 98.81% 101.75% 100.00%
Dividend
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Div 10,136 15,192 - 6,077 8,102 12,160 24,316 -44.11%
  QoQ % -33.28% 0.00% 0.00% -25.00% -33.36% -49.99% -
  Horiz. % 41.69% 62.48% 0.00% 24.99% 33.32% 50.01% 100.00%
Div Payout % 148.63 % 224.01 % - % 136.29 % 154.32 % 222.22 % 495.05 % -55.06%
  QoQ % -33.65% 0.00% 0.00% -11.68% -30.56% -55.11% -
  Horiz. % 30.02% 45.25% 0.00% 27.53% 31.17% 44.89% 100.00%
Equity
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Net Worth 104,611 103,310 106,200 104,528 103,919 107,007 105,170 -0.35%
  QoQ % 1.26% -2.72% 1.60% 0.59% -2.89% 1.75% -
  Horiz. % 99.47% 98.23% 100.98% 99.39% 98.81% 101.75% 100.00%
NOSH 60,820 60,770 60,686 60,772 60,771 60,800 60,792 0.03%
  QoQ % 0.08% 0.14% -0.14% 0.00% -0.05% 0.01% -
  Horiz. % 100.05% 99.96% 99.83% 99.97% 99.97% 100.01% 100.00%
Ratio Analysis
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
NP Margin 11.79 % 11.98 % 9.62 % 9.06 % 10.73 % 11.29 % 10.62 % 7.20%
  QoQ % -1.59% 24.53% 6.18% -15.56% -4.96% 6.31% -
  Horiz. % 111.02% 112.81% 90.58% 85.31% 101.04% 106.31% 100.00%
ROE 6.52 % 6.56 % 4.66 % 4.27 % 5.05 % 5.11 % 4.67 % 24.84%
  QoQ % -0.61% 40.77% 9.13% -15.45% -1.17% 9.42% -
  Horiz. % 139.61% 140.47% 99.79% 91.43% 108.14% 109.42% 100.00%
Per Share
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 95.13 93.21 84.57 83.23 83.59 84.25 81.69 10.66%
  QoQ % 2.06% 10.22% 1.61% -0.43% -0.78% 3.13% -
  Horiz. % 116.45% 114.10% 103.53% 101.89% 102.33% 103.13% 100.00%
EPS 11.21 11.16 8.16 7.33 8.64 9.00 8.08 24.32%
  QoQ % 0.45% 36.76% 11.32% -15.16% -4.00% 11.39% -
  Horiz. % 138.74% 138.12% 100.99% 90.72% 106.93% 111.39% 100.00%
DPS 16.67 25.00 0.00 10.00 13.33 20.00 40.00 -44.12%
  QoQ % -33.32% 0.00% 0.00% -24.98% -33.35% -50.00% -
  Horiz. % 41.68% 62.50% 0.00% 25.00% 33.32% 50.00% 100.00%
NAPS 1.7200 1.7000 1.7500 1.7200 1.7100 1.7600 1.7300 -0.38%
  QoQ % 1.18% -2.86% 1.74% 0.58% -2.84% 1.73% -
  Horiz. % 99.42% 98.27% 101.16% 99.42% 98.84% 101.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 95.16 93.16 84.41 83.19 83.55 84.25 81.68 10.69%
  QoQ % 2.15% 10.37% 1.47% -0.43% -0.83% 3.15% -
  Horiz. % 116.50% 114.05% 103.34% 101.85% 102.29% 103.15% 100.00%
EPS 11.22 11.15 8.14 7.33 8.64 9.00 8.08 24.39%
  QoQ % 0.63% 36.98% 11.05% -15.16% -4.00% 11.39% -
  Horiz. % 138.86% 138.00% 100.74% 90.72% 106.93% 111.39% 100.00%
DPS 16.67 24.99 0.00 10.00 13.33 20.00 39.99 -44.11%
  QoQ % -33.29% 0.00% 0.00% -24.98% -33.35% -49.99% -
  Horiz. % 41.69% 62.49% 0.00% 25.01% 33.33% 50.01% 100.00%
NAPS 1.7206 1.6992 1.7467 1.7192 1.7092 1.7600 1.7298 -0.35%
  QoQ % 1.26% -2.72% 1.60% 0.59% -2.89% 1.75% -
  Horiz. % 99.47% 98.23% 100.98% 99.39% 98.81% 101.75% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 -
Price 1.1600 1.2200 1.2300 1.1900 1.1400 1.2000 1.1000 -
P/RPS 1.22 1.31 1.45 1.43 1.36 1.42 1.35 -6.51%
  QoQ % -6.87% -9.66% 1.40% 5.15% -4.23% 5.19% -
  Horiz. % 90.37% 97.04% 107.41% 105.93% 100.74% 105.19% 100.00%
P/EPS 10.34 10.93 15.07 16.22 13.19 13.33 13.61 -16.70%
  QoQ % -5.40% -27.47% -7.09% 22.97% -1.05% -2.06% -
  Horiz. % 75.97% 80.31% 110.73% 119.18% 96.91% 97.94% 100.00%
EY 9.67 9.15 6.63 6.17 7.58 7.50 7.35 20.01%
  QoQ % 5.68% 38.01% 7.46% -18.60% 1.07% 2.04% -
  Horiz. % 131.56% 124.49% 90.20% 83.95% 103.13% 102.04% 100.00%
DY 14.37 20.49 0.00 8.40 11.70 16.67 36.36 -46.05%
  QoQ % -29.87% 0.00% 0.00% -28.21% -29.81% -54.15% -
  Horiz. % 39.52% 56.35% 0.00% 23.10% 32.18% 45.85% 100.00%
P/NAPS 0.67 0.72 0.70 0.69 0.67 0.68 0.64 3.09%
  QoQ % -6.94% 2.86% 1.45% 2.99% -1.47% 6.25% -
  Horiz. % 104.69% 112.50% 109.38% 107.81% 104.69% 106.25% 100.00%
Price Multiplier on Announcement Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 28/12/11 29/09/11 28/06/11 30/03/11 20/12/10 30/09/10 28/06/10 -
Price 1.1800 1.1700 1.4000 1.0300 1.1700 1.1400 1.1800 -
P/RPS 1.24 1.26 1.66 1.24 1.40 1.35 1.44 -9.46%
  QoQ % -1.59% -24.10% 33.87% -11.43% 3.70% -6.25% -
  Horiz. % 86.11% 87.50% 115.28% 86.11% 97.22% 93.75% 100.00%
P/EPS 10.52 10.48 17.16 14.04 13.54 12.67 14.60 -19.58%
  QoQ % 0.38% -38.93% 22.22% 3.69% 6.87% -13.22% -
  Horiz. % 72.05% 71.78% 117.53% 96.16% 92.74% 86.78% 100.00%
EY 9.50 9.54 5.83 7.12 7.38 7.89 6.85 24.29%
  QoQ % -0.42% 63.64% -18.12% -3.52% -6.46% 15.18% -
  Horiz. % 138.69% 139.27% 85.11% 103.94% 107.74% 115.18% 100.00%
DY 14.12 21.37 0.00 9.71 11.40 17.54 33.90 -44.14%
  QoQ % -33.93% 0.00% 0.00% -14.82% -35.01% -48.26% -
  Horiz. % 41.65% 63.04% 0.00% 28.64% 33.63% 51.74% 100.00%
P/NAPS 0.69 0.69 0.80 0.60 0.68 0.65 0.68 0.98%
  QoQ % 0.00% -13.75% 33.33% -11.76% 4.62% -4.41% -
  Horiz. % 101.47% 101.47% 117.65% 88.24% 100.00% 95.59% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers