Highlights

[MBG] QoQ Annualized Quarter Result on 2005-07-31 [#2]

Stock [MBG]: MINTYE BHD
Announcement Date 28-Sep-2005
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2006
Quarter 31-Jul-2005  [#2]
Profit Trend QoQ -     39.79%    YoY -     80.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 49,816 55,869 57,628 56,036 53,360 59,776 61,197 -12.85%
  QoQ % -10.83% -3.05% 2.84% 5.01% -10.73% -2.32% -
  Horiz. % 81.40% 91.29% 94.17% 91.57% 87.19% 97.68% 100.00%
PBT 6,640 7,556 8,724 10,318 7,928 9,020 9,165 -19.38%
  QoQ % -12.12% -13.39% -15.45% 30.15% -12.11% -1.59% -
  Horiz. % 72.45% 82.44% 95.18% 112.58% 86.50% 98.41% 100.00%
Tax -844 -1,460 -1,698 -1,970 -2,072 -2,837 -3,232 -59.25%
  QoQ % 42.19% 14.05% 13.77% 4.92% 26.97% 12.22% -
  Horiz. % 26.11% 45.17% 52.56% 60.95% 64.11% 87.78% 100.00%
NP 5,796 6,096 7,025 8,348 5,856 6,183 5,933 -1.55%
  QoQ % -4.92% -13.23% -15.84% 42.55% -5.29% 4.21% -
  Horiz. % 97.69% 102.74% 118.40% 140.70% 98.70% 104.21% 100.00%
NP to SH 5,648 6,009 6,888 8,186 5,856 6,183 5,933 -3.24%
  QoQ % -6.01% -12.76% -15.86% 39.79% -5.29% 4.21% -
  Horiz. % 95.19% 101.28% 116.09% 137.97% 98.70% 104.21% 100.00%
Tax Rate 12.71 % 19.32 % 19.47 % 19.09 % 26.14 % 31.45 % 35.26 % -49.45%
  QoQ % -34.21% -0.77% 1.99% -26.97% -16.88% -10.81% -
  Horiz. % 36.05% 54.79% 55.22% 54.14% 74.14% 89.19% 100.00%
Total Cost 44,020 49,773 50,602 47,688 47,504 53,593 55,264 -14.11%
  QoQ % -11.56% -1.64% 6.11% 0.39% -11.36% -3.02% -
  Horiz. % 79.65% 90.06% 91.57% 86.29% 85.96% 96.98% 100.00%
Net Worth 95,553 94,270 93,595 92,442 93,550 91,802 89,972 4.11%
  QoQ % 1.36% 0.72% 1.25% -1.18% 1.90% 2.03% -
  Horiz. % 106.20% 104.78% 104.03% 102.74% 103.98% 102.03% 100.00%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div - 3,649 4,862 7,298 - 3,647 4,863 -
  QoQ % 0.00% -24.95% -33.38% 0.00% 0.00% -24.99% -
  Horiz. % 0.00% 75.03% 99.97% 150.06% 0.00% 75.01% 100.00%
Div Payout % - % 60.73 % 70.59 % 89.15 % - % 59.00 % 81.97 % -
  QoQ % 0.00% -13.97% -20.82% 0.00% 0.00% -28.02% -
  Horiz. % 0.00% 74.09% 86.12% 108.76% 0.00% 71.98% 100.00%
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 95,553 94,270 93,595 92,442 93,550 91,802 89,972 4.11%
  QoQ % 1.36% 0.72% 1.25% -1.18% 1.90% 2.03% -
  Horiz. % 106.20% 104.78% 104.03% 102.74% 103.98% 102.03% 100.00%
NOSH 60,862 60,819 60,776 60,817 60,746 60,796 60,792 0.08%
  QoQ % 0.07% 0.07% -0.07% 0.12% -0.08% 0.01% -
  Horiz. % 100.11% 100.05% 99.97% 100.04% 99.93% 100.01% 100.00%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin 11.63 % 10.91 % 12.19 % 14.90 % 10.97 % 10.34 % 9.70 % 12.90%
  QoQ % 6.60% -10.50% -18.19% 35.82% 6.09% 6.60% -
  Horiz. % 119.90% 112.47% 125.67% 153.61% 113.09% 106.60% 100.00%
ROE 5.91 % 6.37 % 7.36 % 8.86 % 6.26 % 6.74 % 6.59 % -7.02%
  QoQ % -7.22% -13.45% -16.93% 41.53% -7.12% 2.28% -
  Horiz. % 89.68% 96.66% 111.68% 134.45% 94.99% 102.28% 100.00%
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 81.85 91.86 94.82 92.14 87.84 98.32 100.67 -12.92%
  QoQ % -10.90% -3.12% 2.91% 4.90% -10.66% -2.33% -
  Horiz. % 81.31% 91.25% 94.19% 91.53% 87.26% 97.67% 100.00%
EPS 9.28 9.88 11.33 13.46 9.64 10.17 9.76 -3.32%
  QoQ % -6.07% -12.80% -15.82% 39.63% -5.21% 4.20% -
  Horiz. % 95.08% 101.23% 116.09% 137.91% 98.77% 104.20% 100.00%
DPS 0.00 6.00 8.00 12.00 0.00 6.00 8.00 -
  QoQ % 0.00% -25.00% -33.33% 0.00% 0.00% -25.00% -
  Horiz. % 0.00% 75.00% 100.00% 150.00% 0.00% 75.00% 100.00%
NAPS 1.5700 1.5500 1.5400 1.5200 1.5400 1.5100 1.4800 4.03%
  QoQ % 1.29% 0.65% 1.32% -1.30% 1.99% 2.03% -
  Horiz. % 106.08% 104.73% 104.05% 102.70% 104.05% 102.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 81.93 91.89 94.78 92.16 87.76 98.32 100.65 -12.85%
  QoQ % -10.84% -3.05% 2.84% 5.01% -10.74% -2.31% -
  Horiz. % 81.40% 91.30% 94.17% 91.56% 87.19% 97.69% 100.00%
EPS 9.29 9.88 11.33 13.46 9.63 10.17 9.76 -3.25%
  QoQ % -5.97% -12.80% -15.82% 39.77% -5.31% 4.20% -
  Horiz. % 95.18% 101.23% 116.09% 137.91% 98.67% 104.20% 100.00%
DPS 0.00 6.00 8.00 12.00 0.00 6.00 8.00 -
  QoQ % 0.00% -25.00% -33.33% 0.00% 0.00% -25.00% -
  Horiz. % 0.00% 75.00% 100.00% 150.00% 0.00% 75.00% 100.00%
NAPS 1.5716 1.5505 1.5394 1.5204 1.5387 1.5099 1.4798 4.11%
  QoQ % 1.36% 0.72% 1.25% -1.19% 1.91% 2.03% -
  Horiz. % 106.20% 104.78% 104.03% 102.74% 103.98% 102.03% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 1.2000 1.2200 1.2000 1.2500 1.2300 1.4500 1.4000 -
P/RPS 1.47 1.33 1.27 1.36 1.40 1.47 1.39 3.81%
  QoQ % 10.53% 4.72% -6.62% -2.86% -4.76% 5.76% -
  Horiz. % 105.76% 95.68% 91.37% 97.84% 100.72% 105.76% 100.00%
P/EPS 12.93 12.35 10.59 9.29 12.76 14.26 14.34 -6.69%
  QoQ % 4.70% 16.62% 13.99% -27.19% -10.52% -0.56% -
  Horiz. % 90.17% 86.12% 73.85% 64.78% 88.98% 99.44% 100.00%
EY 7.73 8.10 9.44 10.77 7.84 7.01 6.97 7.16%
  QoQ % -4.57% -14.19% -12.35% 37.37% 11.84% 0.57% -
  Horiz. % 110.90% 116.21% 135.44% 154.52% 112.48% 100.57% 100.00%
DY 0.00 4.92 6.67 9.60 0.00 4.14 5.71 -
  QoQ % 0.00% -26.24% -30.52% 0.00% 0.00% -27.50% -
  Horiz. % 0.00% 86.16% 116.81% 168.13% 0.00% 72.50% 100.00%
P/NAPS 0.76 0.79 0.78 0.82 0.80 0.96 0.95 -13.86%
  QoQ % -3.80% 1.28% -4.88% 2.50% -16.67% 1.05% -
  Horiz. % 80.00% 83.16% 82.11% 86.32% 84.21% 101.05% 100.00%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 19/06/06 29/03/06 12/01/06 28/09/05 30/06/05 30/03/05 23/12/04 -
Price 1.2400 1.2000 1.3000 1.2000 1.3200 1.2400 1.3500 -
P/RPS 1.51 1.31 1.37 1.30 1.50 1.26 1.34 8.31%
  QoQ % 15.27% -4.38% 5.38% -13.33% 19.05% -5.97% -
  Horiz. % 112.69% 97.76% 102.24% 97.01% 111.94% 94.03% 100.00%
P/EPS 13.36 12.15 11.47 8.92 13.69 12.19 13.83 -2.28%
  QoQ % 9.96% 5.93% 28.59% -34.84% 12.31% -11.86% -
  Horiz. % 96.60% 87.85% 82.94% 64.50% 98.99% 88.14% 100.00%
EY 7.48 8.23 8.72 11.22 7.30 8.20 7.23 2.30%
  QoQ % -9.11% -5.62% -22.28% 53.70% -10.98% 13.42% -
  Horiz. % 103.46% 113.83% 120.61% 155.19% 100.97% 113.42% 100.00%
DY 0.00 5.00 6.15 10.00 0.00 4.84 5.93 -
  QoQ % 0.00% -18.70% -38.50% 0.00% 0.00% -18.38% -
  Horiz. % 0.00% 84.32% 103.71% 168.63% 0.00% 81.62% 100.00%
P/NAPS 0.79 0.77 0.84 0.79 0.86 0.82 0.91 -9.02%
  QoQ % 2.60% -8.33% 6.33% -8.14% 4.88% -9.89% -
  Horiz. % 86.81% 84.62% 92.31% 86.81% 94.51% 90.11% 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.
 


 

153  156  425  1531 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.050.00 
 WCEHB 0.325+0.02 
 HSI-C7K 0.25-0.005 
 HSI-H8F 0.24-0.005 
 SLVEST 0.885+0.02 
 PERDANA-PR 0.015-0.005 
 DGB 0.1450.00 
 FPGROUP 0.68-0.005 
 HSI-C7F 0.07-0.005 
 MEDIAC 0.22+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers