Highlights

[MBG] QoQ Annualized Quarter Result on 2009-07-31 [#2]

Stock [MBG]: MINTYE BHD
Announcement Date 24-Sep-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2010
Quarter 31-Jul-2009  [#2]
Profit Trend QoQ -     19.40%    YoY -     131.45%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 49,660 51,212 52,078 52,102 49,260 53,383 56,581 -8.35%
  QoQ % -3.03% -1.66% -0.04% 5.77% -7.72% -5.65% -
  Horiz. % 87.77% 90.51% 92.04% 92.08% 87.06% 94.35% 100.00%
PBT 7,572 9,160 10,356 12,040 9,924 6,020 7,273 2.73%
  QoQ % -17.34% -11.55% -13.99% 21.32% 64.85% -17.23% -
  Horiz. % 104.11% 125.94% 142.38% 165.54% 136.44% 82.77% 100.00%
Tax -2,300 -2,417 -2,660 -2,644 -2,084 -3,772 -4,933 -39.96%
  QoQ % 4.84% 9.14% -0.61% -26.87% 44.75% 23.54% -
  Horiz. % 46.62% 48.99% 53.92% 53.59% 42.24% 76.46% 100.00%
NP 5,272 6,743 7,696 9,396 7,840 2,248 2,340 72.12%
  QoQ % -21.82% -12.38% -18.09% 19.85% 248.75% -3.93% -
  Horiz. % 225.30% 288.16% 328.89% 401.54% 335.04% 96.07% 100.00%
NP to SH 4,912 6,675 7,668 9,332 7,816 1,804 1,700 103.26%
  QoQ % -26.41% -12.95% -17.83% 19.40% 333.26% 6.12% -
  Horiz. % 288.94% 392.65% 451.06% 548.94% 459.76% 106.12% 100.00%
Tax Rate 30.38 % 26.39 % 25.69 % 21.96 % 21.00 % 62.66 % 67.83 % -41.55%
  QoQ % 15.12% 2.72% 16.99% 4.57% -66.49% -7.62% -
  Horiz. % 44.79% 38.91% 37.87% 32.38% 30.96% 92.38% 100.00%
Total Cost 44,388 44,469 44,382 42,706 41,420 51,135 54,241 -12.54%
  QoQ % -0.18% 0.19% 3.93% 3.10% -19.00% -5.73% -
  Horiz. % 81.83% 81.98% 81.82% 78.73% 76.36% 94.27% 100.00%
Net Worth 105,170 102,748 101,523 104,026 101,656 99,838 98,964 4.15%
  QoQ % 2.36% 1.21% -2.41% 2.33% 1.82% 0.88% -
  Horiz. % 106.27% 103.82% 102.59% 105.12% 102.72% 100.88% 100.00%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div 24,316 - 4,863 - - 5,478 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 443.82% 0.00% 88.77% 0.00% 0.00% 100.00% -
Div Payout % 495.05 % - % 63.42 % - % - % 303.71 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 163.00% 0.00% 20.88% 0.00% 0.00% 100.00% -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 105,170 102,748 101,523 104,026 101,656 99,838 98,964 4.15%
  QoQ % 2.36% 1.21% -2.41% 2.33% 1.82% 0.88% -
  Horiz. % 106.27% 103.82% 102.59% 105.12% 102.72% 100.88% 100.00%
NOSH 60,792 60,798 60,792 60,834 60,872 60,877 60,714 0.09%
  QoQ % -0.01% 0.01% -0.07% -0.06% -0.01% 0.27% -
  Horiz. % 100.13% 100.14% 100.13% 100.20% 100.26% 100.27% 100.00%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 10.62 % 13.17 % 14.78 % 18.03 % 15.92 % 4.21 % 4.14 % 87.71%
  QoQ % -19.36% -10.89% -18.03% 13.25% 278.15% 1.69% -
  Horiz. % 256.52% 318.12% 357.00% 435.51% 384.54% 101.69% 100.00%
ROE 4.67 % 6.50 % 7.55 % 8.97 % 7.69 % 1.81 % 1.72 % 94.98%
  QoQ % -28.15% -13.91% -15.83% 16.64% 324.86% 5.23% -
  Horiz. % 271.51% 377.91% 438.95% 521.51% 447.09% 105.23% 100.00%
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 81.69 84.23 85.67 85.65 80.92 87.69 93.19 -8.43%
  QoQ % -3.02% -1.68% 0.02% 5.85% -7.72% -5.90% -
  Horiz. % 87.66% 90.39% 91.93% 91.91% 86.83% 94.10% 100.00%
EPS 8.08 10.98 12.61 15.34 12.84 2.97 2.80 103.09%
  QoQ % -26.41% -12.93% -17.80% 19.47% 332.32% 6.07% -
  Horiz. % 288.57% 392.14% 450.36% 547.86% 458.57% 106.07% 100.00%
DPS 40.00 0.00 8.00 0.00 0.00 9.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 444.44% 0.00% 88.89% 0.00% 0.00% 100.00% -
NAPS 1.7300 1.6900 1.6700 1.7100 1.6700 1.6400 1.6300 4.06%
  QoQ % 2.37% 1.20% -2.34% 2.40% 1.83% 0.61% -
  Horiz. % 106.13% 103.68% 102.45% 104.91% 102.45% 100.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,684
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 81.68 84.23 85.66 85.69 81.02 87.80 93.06 -8.35%
  QoQ % -3.03% -1.67% -0.04% 5.76% -7.72% -5.65% -
  Horiz. % 87.77% 90.51% 92.05% 92.08% 87.06% 94.35% 100.00%
EPS 8.08 10.98 12.61 15.35 12.86 2.97 2.80 103.09%
  QoQ % -26.41% -12.93% -17.85% 19.36% 333.00% 6.07% -
  Horiz. % 288.57% 392.14% 450.36% 548.21% 459.29% 106.07% 100.00%
DPS 39.99 0.00 8.00 0.00 0.00 9.01 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 443.84% 0.00% 88.79% 0.00% 0.00% 100.00% -
NAPS 1.7298 1.6899 1.6698 1.7110 1.6720 1.6421 1.6277 4.15%
  QoQ % 2.36% 1.20% -2.41% 2.33% 1.82% 0.88% -
  Horiz. % 106.27% 103.82% 102.59% 105.12% 102.72% 100.88% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 1.1000 1.0500 1.0800 0.9900 1.0000 1.0200 0.7600 -
P/RPS 1.35 1.25 1.26 1.16 1.24 1.16 0.82 39.55%
  QoQ % 8.00% -0.79% 8.62% -6.45% 6.90% 41.46% -
  Horiz. % 164.63% 152.44% 153.66% 141.46% 151.22% 141.46% 100.00%
P/EPS 13.61 9.56 8.56 6.45 7.79 34.42 27.14 -36.96%
  QoQ % 42.36% 11.68% 32.71% -17.20% -77.37% 26.82% -
  Horiz. % 50.15% 35.22% 31.54% 23.77% 28.70% 126.82% 100.00%
EY 7.35 10.46 11.68 15.49 12.84 2.91 3.68 58.80%
  QoQ % -29.73% -10.45% -24.60% 20.64% 341.24% -20.92% -
  Horiz. % 199.73% 284.24% 317.39% 420.92% 348.91% 79.08% 100.00%
DY 36.36 0.00 7.41 0.00 0.00 8.82 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 412.24% 0.00% 84.01% 0.00% 0.00% 100.00% -
P/NAPS 0.64 0.62 0.65 0.58 0.60 0.62 0.47 22.92%
  QoQ % 3.23% -4.62% 12.07% -3.33% -3.23% 31.91% -
  Horiz. % 136.17% 131.91% 138.30% 123.40% 127.66% 131.91% 100.00%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 28/06/10 26/03/10 15/12/09 24/09/09 30/06/09 25/03/09 12/12/08 -
Price 1.1800 1.0200 1.0400 0.9200 0.9400 0.6400 0.8600 -
P/RPS 1.44 1.21 1.21 1.07 1.16 0.73 0.92 34.92%
  QoQ % 19.01% 0.00% 13.08% -7.76% 58.90% -20.65% -
  Horiz. % 156.52% 131.52% 131.52% 116.30% 126.09% 79.35% 100.00%
P/EPS 14.60 9.29 8.25 6.00 7.32 21.60 30.71 -39.17%
  QoQ % 57.16% 12.61% 37.50% -18.03% -66.11% -29.66% -
  Horiz. % 47.54% 30.25% 26.86% 19.54% 23.84% 70.34% 100.00%
EY 6.85 10.76 12.13 16.67 13.66 4.63 3.26 64.28%
  QoQ % -36.34% -11.29% -27.23% 22.04% 195.03% 42.02% -
  Horiz. % 210.12% 330.06% 372.09% 511.35% 419.02% 142.02% 100.00%
DY 33.90 0.00 7.69 0.00 0.00 14.06 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 241.11% 0.00% 54.69% 0.00% 0.00% 100.00% -
P/NAPS 0.68 0.60 0.62 0.54 0.56 0.39 0.53 18.13%
  QoQ % 13.33% -3.23% 14.81% -3.57% 43.59% -26.42% -
  Horiz. % 128.30% 113.21% 116.98% 101.89% 105.66% 73.58% 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.
 


 

296  398  516  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3450.00 
 MTRONIC-OR 0.0050.00 
 SAPNRG-WA 0.1450.00 
 MYEG 1.33-0.06 
 ARMADA 0.195+0.01 
 ORION 0.21-0.005 
 HSI-C5D 0.245-0.015 
 DAYANG 1.35+0.02 
 HSI-C5A 0.28-0.11 
 PUC 0.0950.00 
Partners & Brokers