Highlights

[MBG] QoQ Cumulative Quarter Result on 2006-01-31 [#4]

Stock [MBG]: MINTYE BHD
Announcement Date 29-Mar-2006
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2006
Quarter 31-Jan-2006  [#4]
Profit Trend QoQ -     16.32%    YoY -     -2.81%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Revenue 37,876 25,099 12,454 55,869 43,221 28,018 13,340 100.13%
  QoQ % 50.91% 101.53% -77.71% 29.26% 54.26% 110.03% -
  Horiz. % 283.93% 188.15% 93.36% 418.81% 324.00% 210.03% 100.00%
PBT 7,691 3,377 1,660 7,556 6,543 5,159 1,982 146.33%
  QoQ % 127.75% 103.43% -78.03% 15.48% 26.83% 160.29% -
  Horiz. % 388.04% 170.38% 83.75% 381.23% 330.12% 260.29% 100.00%
Tax -1,029 -629 -211 -1,460 -1,274 -985 -518 57.83%
  QoQ % -63.59% -198.10% 85.55% -14.60% -29.34% -90.15% -
  Horiz. % 198.65% 121.43% 40.73% 281.85% 245.95% 190.15% 100.00%
NP 6,662 2,748 1,449 6,096 5,269 4,174 1,464 173.85%
  QoQ % 142.43% 89.65% -76.23% 15.70% 26.23% 185.11% -
  Horiz. % 455.05% 187.70% 98.98% 416.39% 359.90% 285.11% 100.00%
NP to SH 6,629 2,688 1,412 6,009 5,166 4,093 1,464 172.95%
  QoQ % 146.61% 90.37% -76.50% 16.32% 26.22% 179.58% -
  Horiz. % 452.80% 183.61% 96.45% 410.45% 352.87% 279.58% 100.00%
Tax Rate 13.38 % 18.63 % 12.71 % 19.32 % 19.47 % 19.09 % 26.14 % -35.93%
  QoQ % -28.18% 46.58% -34.21% -0.77% 1.99% -26.97% -
  Horiz. % 51.19% 71.27% 48.62% 73.91% 74.48% 73.03% 100.00%
Total Cost 31,214 22,351 11,005 49,773 37,952 23,844 11,876 90.12%
  QoQ % 39.65% 103.10% -77.89% 31.15% 59.17% 100.77% -
  Horiz. % 262.83% 188.20% 92.67% 419.11% 319.57% 200.77% 100.00%
Net Worth 97,306 97,303 95,553 94,270 93,595 92,442 93,550 2.65%
  QoQ % 0.00% 1.83% 1.36% 0.72% 1.25% -1.18% -
  Horiz. % 104.02% 104.01% 102.14% 100.77% 100.05% 98.82% 100.00%
Dividend
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Div 3,648 - - 3,649 3,646 3,649 - -
  QoQ % 0.00% 0.00% 0.00% 0.07% -0.07% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 100.00% 99.93% 100.00% -
Div Payout % 55.05 % - % - % 60.73 % 70.59 % 89.15 % - % -
  QoQ % 0.00% 0.00% 0.00% -13.97% -20.82% 0.00% -
  Horiz. % 61.75% 0.00% 0.00% 68.12% 79.18% 100.00% -
Equity
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Net Worth 97,306 97,303 95,553 94,270 93,595 92,442 93,550 2.65%
  QoQ % 0.00% 1.83% 1.36% 0.72% 1.25% -1.18% -
  Horiz. % 104.02% 104.01% 102.14% 100.77% 100.05% 98.82% 100.00%
NOSH 60,816 60,814 60,862 60,819 60,776 60,817 60,746 0.08%
  QoQ % 0.00% -0.08% 0.07% 0.07% -0.07% 0.12% -
  Horiz. % 100.11% 100.11% 100.19% 100.12% 100.05% 100.12% 100.00%
Ratio Analysis
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
NP Margin 17.59 % 10.95 % 11.63 % 10.91 % 12.19 % 14.90 % 10.97 % 36.88%
  QoQ % 60.64% -5.85% 6.60% -10.50% -18.19% 35.82% -
  Horiz. % 160.35% 99.82% 106.02% 99.45% 111.12% 135.82% 100.00%
ROE 6.81 % 2.76 % 1.48 % 6.37 % 5.52 % 4.43 % 1.56 % 166.39%
  QoQ % 146.74% 86.49% -76.77% 15.40% 24.60% 183.97% -
  Horiz. % 436.54% 176.92% 94.87% 408.33% 353.85% 283.97% 100.00%
Per Share
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 62.28 41.27 20.46 91.86 71.11 46.07 21.96 99.98%
  QoQ % 50.91% 101.71% -77.73% 29.18% 54.35% 109.79% -
  Horiz. % 283.61% 187.93% 93.17% 418.31% 323.82% 209.79% 100.00%
EPS 10.90 4.42 2.32 9.88 8.50 6.73 2.41 172.74%
  QoQ % 146.61% 90.52% -76.52% 16.24% 26.30% 179.25% -
  Horiz. % 452.28% 183.40% 96.27% 409.96% 352.70% 279.25% 100.00%
DPS 6.00 0.00 0.00 6.00 6.00 6.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 100.00% 100.00% 100.00% -
NAPS 1.6000 1.6000 1.5700 1.5500 1.5400 1.5200 1.5400 2.57%
  QoQ % 0.00% 1.91% 1.29% 0.65% 1.32% -1.30% -
  Horiz. % 103.90% 103.90% 101.95% 100.65% 100.00% 98.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 62.30 41.28 20.48 91.89 71.09 46.08 21.94 100.14%
  QoQ % 50.92% 101.56% -77.71% 29.26% 54.28% 110.03% -
  Horiz. % 283.96% 188.15% 93.35% 418.82% 324.02% 210.03% 100.00%
EPS 10.90 4.42 2.32 9.88 8.50 6.73 2.41 172.74%
  QoQ % 146.61% 90.52% -76.52% 16.24% 26.30% 179.25% -
  Horiz. % 452.28% 183.40% 96.27% 409.96% 352.70% 279.25% 100.00%
DPS 6.00 0.00 0.00 6.00 6.00 6.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 100.00% 100.00% 100.00% -
NAPS 1.6004 1.6004 1.5716 1.5505 1.5394 1.5204 1.5387 2.65%
  QoQ % 0.00% 1.83% 1.36% 0.72% 1.25% -1.19% -
  Horiz. % 104.01% 104.01% 102.14% 100.77% 100.05% 98.81% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 -
Price 1.0000 1.0800 1.2000 1.2200 1.2000 1.2500 1.2300 -
P/RPS 1.61 2.62 5.86 1.33 1.69 2.71 5.60 -56.34%
  QoQ % -38.55% -55.29% 340.60% -21.30% -37.64% -51.61% -
  Horiz. % 28.75% 46.79% 104.64% 23.75% 30.18% 48.39% 100.00%
P/EPS 9.17 24.43 51.72 12.35 14.12 18.57 51.04 -68.06%
  QoQ % -62.46% -52.76% 318.79% -12.54% -23.96% -63.62% -
  Horiz. % 17.97% 47.86% 101.33% 24.20% 27.66% 36.38% 100.00%
EY 10.90 4.09 1.93 8.10 7.08 5.38 1.96 212.91%
  QoQ % 166.50% 111.92% -76.17% 14.41% 31.60% 174.49% -
  Horiz. % 556.12% 208.67% 98.47% 413.27% 361.22% 274.49% 100.00%
DY 6.00 0.00 0.00 4.92 5.00 4.80 0.00 -
  QoQ % 0.00% 0.00% 0.00% -1.60% 4.17% 0.00% -
  Horiz. % 125.00% 0.00% 0.00% 102.50% 104.17% 100.00% -
P/NAPS 0.63 0.68 0.76 0.79 0.78 0.82 0.80 -14.69%
  QoQ % -7.35% -10.53% -3.80% 1.28% -4.88% 2.50% -
  Horiz. % 78.75% 85.00% 95.00% 98.75% 97.50% 102.50% 100.00%
Price Multiplier on Announcement Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 22/12/06 14/09/06 19/06/06 29/03/06 12/01/06 28/09/05 30/06/05 -
Price 1.1500 1.3000 1.2400 1.2000 1.3000 1.2000 1.3200 -
P/RPS 1.85 3.15 6.06 1.31 1.83 2.60 6.01 -54.31%
  QoQ % -41.27% -48.02% 362.60% -28.42% -29.62% -56.74% -
  Horiz. % 30.78% 52.41% 100.83% 21.80% 30.45% 43.26% 100.00%
P/EPS 10.55 29.41 53.45 12.15 15.29 17.83 54.77 -66.55%
  QoQ % -64.13% -44.98% 339.92% -20.54% -14.25% -67.45% -
  Horiz. % 19.26% 53.70% 97.59% 22.18% 27.92% 32.55% 100.00%
EY 9.48 3.40 1.87 8.23 6.54 5.61 1.83 198.49%
  QoQ % 178.82% 81.82% -77.28% 25.84% 16.58% 206.56% -
  Horiz. % 518.03% 185.79% 102.19% 449.73% 357.38% 306.56% 100.00%
DY 5.22 0.00 0.00 5.00 4.62 5.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 8.23% -7.60% 0.00% -
  Horiz. % 104.40% 0.00% 0.00% 100.00% 92.40% 100.00% -
P/NAPS 0.72 0.81 0.79 0.77 0.84 0.79 0.86 -11.14%
  QoQ % -11.11% 2.53% 2.60% -8.33% 6.33% -8.14% -
  Horiz. % 83.72% 94.19% 91.86% 89.53% 97.67% 91.86% 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.
 


 

105  92  387  1712 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.300.00 
 ARMADA 0.5250.00 
 NETX 0.020.00 
 MLAB 0.0650.00 
 GPACKET-WB 0.3450.00 
 JAG 0.0350.00 
 WCEHB 0.405+0.02 
 XOX 0.0450.00 
 PUC 0.0550.00 
 VELESTO 0.39+0.01 
Partners & Brokers