Highlights

[MBG] QoQ Annualized Quarter Result on 2006-07-31 [#2]

Stock [MBG]: MINTYE BHD
Announcement Date 14-Sep-2006
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2007
Quarter 31-Jul-2006  [#2]
Profit Trend QoQ -     -4.82%    YoY -     -34.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 47,816 51,424 50,501 50,198 49,816 55,869 57,628 -11.73%
  QoQ % -7.02% 1.83% 0.60% 0.77% -10.83% -3.05% -
  Horiz. % 82.97% 89.23% 87.63% 87.11% 86.44% 96.95% 100.00%
PBT 7,068 9,079 10,254 6,754 6,640 7,556 8,724 -13.13%
  QoQ % -22.15% -11.46% 51.83% 1.72% -12.12% -13.39% -
  Horiz. % 81.02% 104.07% 117.55% 77.42% 76.11% 86.61% 100.00%
Tax -152 -1,472 -1,372 -1,258 -844 -1,460 -1,698 -80.08%
  QoQ % 89.67% -7.29% -9.06% -49.05% 42.19% 14.05% -
  Horiz. % 8.95% 86.66% 80.77% 74.06% 49.69% 85.95% 100.00%
NP 6,916 7,607 8,882 5,496 5,796 6,096 7,025 -1.04%
  QoQ % -9.08% -14.36% 61.62% -5.18% -4.92% -13.23% -
  Horiz. % 98.44% 108.28% 126.44% 78.23% 82.50% 86.77% 100.00%
NP to SH 6,696 7,520 8,838 5,376 5,648 6,009 6,888 -1.87%
  QoQ % -10.96% -14.92% 64.41% -4.82% -6.01% -12.76% -
  Horiz. % 97.21% 109.18% 128.32% 78.05% 82.00% 87.24% 100.00%
Tax Rate 2.15 % 16.21 % 13.38 % 18.63 % 12.71 % 19.32 % 19.47 % -77.08%
  QoQ % -86.74% 21.15% -28.18% 46.58% -34.21% -0.77% -
  Horiz. % 11.04% 83.26% 68.72% 95.69% 65.28% 99.23% 100.00%
Total Cost 40,900 43,817 41,618 44,702 44,020 49,773 50,602 -13.26%
  QoQ % -6.66% 5.28% -6.90% 1.55% -11.56% -1.64% -
  Horiz. % 80.83% 86.59% 82.25% 88.34% 86.99% 98.36% 100.00%
Net Worth 99,831 98,504 97,306 97,303 95,553 94,270 93,595 4.41%
  QoQ % 1.35% 1.23% 0.00% 1.83% 1.36% 0.72% -
  Horiz. % 106.66% 105.24% 103.96% 103.96% 102.09% 100.72% 100.00%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div - 3,648 4,865 - - 3,649 4,862 -
  QoQ % 0.00% -25.01% 0.00% 0.00% 0.00% -24.95% -
  Horiz. % 0.00% 75.04% 100.07% 0.00% 0.00% 75.05% 100.00%
Div Payout % - % 48.51 % 55.05 % - % - % 60.73 % 70.59 % -
  QoQ % 0.00% -11.88% 0.00% 0.00% 0.00% -13.97% -
  Horiz. % 0.00% 68.72% 77.99% 0.00% 0.00% 86.03% 100.00%
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 99,831 98,504 97,306 97,303 95,553 94,270 93,595 4.41%
  QoQ % 1.35% 1.23% 0.00% 1.83% 1.36% 0.72% -
  Horiz. % 106.66% 105.24% 103.96% 103.96% 102.09% 100.72% 100.00%
NOSH 60,872 60,805 60,816 60,814 60,862 60,819 60,776 0.11%
  QoQ % 0.11% -0.02% 0.00% -0.08% 0.07% 0.07% -
  Horiz. % 100.16% 100.05% 100.07% 100.06% 100.14% 100.07% 100.00%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 14.46 % 14.79 % 17.59 % 10.95 % 11.63 % 10.91 % 12.19 % 12.09%
  QoQ % -2.23% -15.92% 60.64% -5.85% 6.60% -10.50% -
  Horiz. % 118.62% 121.33% 144.30% 89.83% 95.41% 89.50% 100.00%
ROE 6.71 % 7.63 % 9.08 % 5.53 % 5.91 % 6.37 % 7.36 % -5.99%
  QoQ % -12.06% -15.97% 64.20% -6.43% -7.22% -13.45% -
  Horiz. % 91.17% 103.67% 123.37% 75.14% 80.30% 86.55% 100.00%
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 78.55 84.57 83.04 82.54 81.85 91.86 94.82 -11.82%
  QoQ % -7.12% 1.84% 0.61% 0.84% -10.90% -3.12% -
  Horiz. % 82.84% 89.19% 87.58% 87.05% 86.32% 96.88% 100.00%
EPS 11.00 12.37 14.53 8.84 9.28 9.88 11.33 -1.96%
  QoQ % -11.08% -14.87% 64.37% -4.74% -6.07% -12.80% -
  Horiz. % 97.09% 109.18% 128.24% 78.02% 81.91% 87.20% 100.00%
DPS 0.00 6.00 8.00 0.00 0.00 6.00 8.00 -
  QoQ % 0.00% -25.00% 0.00% 0.00% 0.00% -25.00% -
  Horiz. % 0.00% 75.00% 100.00% 0.00% 0.00% 75.00% 100.00%
NAPS 1.6400 1.6200 1.6000 1.6000 1.5700 1.5500 1.5400 4.30%
  QoQ % 1.23% 1.25% 0.00% 1.91% 1.29% 0.65% -
  Horiz. % 106.49% 105.19% 103.90% 103.90% 101.95% 100.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 78.64 84.58 83.06 82.56 81.93 91.89 94.78 -11.73%
  QoQ % -7.02% 1.83% 0.61% 0.77% -10.84% -3.05% -
  Horiz. % 82.97% 89.24% 87.63% 87.11% 86.44% 96.95% 100.00%
EPS 11.01 12.37 14.54 8.84 9.29 9.88 11.33 -1.90%
  QoQ % -10.99% -14.92% 64.48% -4.84% -5.97% -12.80% -
  Horiz. % 97.18% 109.18% 128.33% 78.02% 81.99% 87.20% 100.00%
DPS 0.00 6.00 8.00 0.00 0.00 6.00 8.00 -
  QoQ % 0.00% -25.00% 0.00% 0.00% 0.00% -25.00% -
  Horiz. % 0.00% 75.00% 100.00% 0.00% 0.00% 75.00% 100.00%
NAPS 1.6420 1.6201 1.6004 1.6004 1.5716 1.5505 1.5394 4.41%
  QoQ % 1.35% 1.23% 0.00% 1.83% 1.36% 0.72% -
  Horiz. % 106.66% 105.24% 103.96% 103.96% 102.09% 100.72% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 -
Price 1.0800 1.0700 1.0000 1.0800 1.2000 1.2200 1.2000 -
P/RPS 1.37 1.27 1.20 1.31 1.47 1.33 1.27 5.20%
  QoQ % 7.87% 5.83% -8.40% -10.88% 10.53% 4.72% -
  Horiz. % 107.87% 100.00% 94.49% 103.15% 115.75% 104.72% 100.00%
P/EPS 9.82 8.65 6.88 12.22 12.93 12.35 10.59 -4.92%
  QoQ % 13.53% 25.73% -43.70% -5.49% 4.70% 16.62% -
  Horiz. % 92.73% 81.68% 64.97% 115.39% 122.10% 116.62% 100.00%
EY 10.19 11.56 14.53 8.19 7.73 8.10 9.44 5.24%
  QoQ % -11.85% -20.44% 77.41% 5.95% -4.57% -14.19% -
  Horiz. % 107.94% 122.46% 153.92% 86.76% 81.89% 85.81% 100.00%
DY 0.00 5.61 8.00 0.00 0.00 4.92 6.67 -
  QoQ % 0.00% -29.87% 0.00% 0.00% 0.00% -26.24% -
  Horiz. % 0.00% 84.11% 119.94% 0.00% 0.00% 73.76% 100.00%
P/NAPS 0.66 0.66 0.63 0.68 0.76 0.79 0.78 -10.57%
  QoQ % 0.00% 4.76% -7.35% -10.53% -3.80% 1.28% -
  Horiz. % 84.62% 84.62% 80.77% 87.18% 97.44% 101.28% 100.00%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 27/06/07 23/03/07 22/12/06 14/09/06 19/06/06 29/03/06 12/01/06 -
Price 1.1800 1.1000 1.1500 1.3000 1.2400 1.2000 1.3000 -
P/RPS 1.50 1.30 1.38 1.57 1.51 1.31 1.37 6.25%
  QoQ % 15.38% -5.80% -12.10% 3.97% 15.27% -4.38% -
  Horiz. % 109.49% 94.89% 100.73% 114.60% 110.22% 95.62% 100.00%
P/EPS 10.73 8.89 7.91 14.71 13.36 12.15 11.47 -4.36%
  QoQ % 20.70% 12.39% -46.23% 10.10% 9.96% 5.93% -
  Horiz. % 93.55% 77.51% 68.96% 128.25% 116.48% 105.93% 100.00%
EY 9.32 11.24 12.64 6.80 7.48 8.23 8.72 4.55%
  QoQ % -17.08% -11.08% 85.88% -9.09% -9.11% -5.62% -
  Horiz. % 106.88% 128.90% 144.95% 77.98% 85.78% 94.38% 100.00%
DY 0.00 5.45 6.96 0.00 0.00 5.00 6.15 -
  QoQ % 0.00% -21.70% 0.00% 0.00% 0.00% -18.70% -
  Horiz. % 0.00% 88.62% 113.17% 0.00% 0.00% 81.30% 100.00%
P/NAPS 0.72 0.68 0.72 0.81 0.79 0.77 0.84 -9.79%
  QoQ % 5.88% -5.56% -11.11% 2.53% 2.60% -8.33% -
  Horiz. % 85.71% 80.95% 85.71% 96.43% 94.05% 91.67% 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.
 


 

227  257  501  1284 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.01-0.005 
 TDM 0.3050.00 
 SAPNRG 0.2650.00 
 JAKS 1.34+0.04 
 XDL 0.105+0.005 
 HSI-C7K 0.26-0.005 
 HSI-H8F 0.230.00 
 HIAPTEK 0.22+0.015 
 KSTAR 0.075+0.005 
 ALAM 0.12-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers