Highlights

[MBG] QoQ Cumulative Quarter Result on 2007-01-31 [#4]

Stock [MBG]: MINTYE BHD
Announcement Date 23-Mar-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2007
Quarter 31-Jan-2007  [#4]
Profit Trend QoQ -     13.44%    YoY -     25.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Revenue 38,306 25,719 11,954 51,424 37,876 25,099 12,454 111.07%
  QoQ % 48.94% 115.15% -76.75% 35.77% 50.91% 101.53% -
  Horiz. % 307.58% 206.51% 95.99% 412.91% 304.13% 201.53% 100.00%
PBT 6,647 3,897 1,767 9,079 7,691 3,377 1,660 151.52%
  QoQ % 70.57% 120.54% -80.54% 18.05% 127.75% 103.43% -
  Horiz. % 400.42% 234.76% 106.45% 546.93% 463.31% 203.43% 100.00%
Tax -512 -484 -38 -1,472 -1,029 -629 -211 80.28%
  QoQ % -5.79% -1,173.68% 97.42% -43.05% -63.59% -198.10% -
  Horiz. % 242.65% 229.38% 18.01% 697.63% 487.68% 298.10% 100.00%
NP 6,135 3,413 1,729 7,607 6,662 2,748 1,449 161.03%
  QoQ % 79.75% 97.40% -77.27% 14.18% 142.43% 89.65% -
  Horiz. % 423.40% 235.54% 119.32% 524.98% 459.77% 189.65% 100.00%
NP to SH 5,993 3,304 1,674 7,520 6,629 2,688 1,412 161.45%
  QoQ % 81.39% 97.37% -77.74% 13.44% 146.61% 90.37% -
  Horiz. % 424.43% 233.99% 118.56% 532.58% 469.48% 190.37% 100.00%
Tax Rate 7.70 % 12.42 % 2.15 % 16.21 % 13.38 % 18.63 % 12.71 % -28.34%
  QoQ % -38.00% 477.67% -86.74% 21.15% -28.18% 46.58% -
  Horiz. % 60.58% 97.72% 16.92% 127.54% 105.27% 146.58% 100.00%
Total Cost 32,171 22,306 10,225 43,817 31,214 22,351 11,005 104.05%
  QoQ % 44.23% 118.15% -76.66% 40.38% 39.65% 103.10% -
  Horiz. % 292.33% 202.69% 92.91% 398.16% 283.63% 203.10% 100.00%
Net Worth 100,288 101,614 99,831 98,504 97,306 97,303 95,553 3.27%
  QoQ % -1.31% 1.79% 1.35% 1.23% 0.00% 1.83% -
  Horiz. % 104.96% 106.34% 104.48% 103.09% 101.83% 101.83% 100.00%
Dividend
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Div 3,646 - - 3,648 3,648 - - -
  QoQ % 0.00% 0.00% 0.00% -0.02% 0.00% 0.00% -
  Horiz. % 99.94% 0.00% 0.00% 99.98% 100.00% - -
Div Payout % 60.85 % - % - % 48.51 % 55.05 % - % - % -
  QoQ % 0.00% 0.00% 0.00% -11.88% 0.00% 0.00% -
  Horiz. % 110.54% 0.00% 0.00% 88.12% 100.00% - -
Equity
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Net Worth 100,288 101,614 99,831 98,504 97,306 97,303 95,553 3.27%
  QoQ % -1.31% 1.79% 1.35% 1.23% 0.00% 1.83% -
  Horiz. % 104.96% 106.34% 104.48% 103.09% 101.83% 101.83% 100.00%
NOSH 60,780 60,847 60,872 60,805 60,816 60,814 60,862 -0.09%
  QoQ % -0.11% -0.04% 0.11% -0.02% 0.00% -0.08% -
  Horiz. % 99.87% 99.98% 100.02% 99.91% 99.93% 99.92% 100.00%
Ratio Analysis
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
NP Margin 16.02 % 13.27 % 14.46 % 14.79 % 17.59 % 10.95 % 11.63 % 23.73%
  QoQ % 20.72% -8.23% -2.23% -15.92% 60.64% -5.85% -
  Horiz. % 137.75% 114.10% 124.33% 127.17% 151.25% 94.15% 100.00%
ROE 5.98 % 3.25 % 1.68 % 7.63 % 6.81 % 2.76 % 1.48 % 153.04%
  QoQ % 84.00% 93.45% -77.98% 12.04% 146.74% 86.49% -
  Horiz. % 404.05% 219.59% 113.51% 515.54% 460.14% 186.49% 100.00%
Per Share
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 63.02 42.27 19.64 84.57 62.28 41.27 20.46 111.26%
  QoQ % 49.09% 115.22% -76.78% 35.79% 50.91% 101.71% -
  Horiz. % 308.02% 206.60% 95.99% 413.34% 304.40% 201.71% 100.00%
EPS 9.86 5.43 2.75 12.37 10.90 4.42 2.32 161.69%
  QoQ % 81.58% 97.45% -77.77% 13.49% 146.61% 90.52% -
  Horiz. % 425.00% 234.05% 118.53% 533.19% 469.83% 190.52% 100.00%
DPS 6.00 0.00 0.00 6.00 6.00 0.00 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% - -
NAPS 1.6500 1.6700 1.6400 1.6200 1.6000 1.6000 1.5700 3.36%
  QoQ % -1.20% 1.83% 1.23% 1.25% 0.00% 1.91% -
  Horiz. % 105.10% 106.37% 104.46% 103.18% 101.91% 101.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 63.00 42.30 19.66 84.58 62.30 41.28 20.48 111.08%
  QoQ % 48.94% 115.16% -76.76% 35.76% 50.92% 101.56% -
  Horiz. % 307.62% 206.54% 96.00% 412.99% 304.20% 201.56% 100.00%
EPS 9.86 5.43 2.75 12.37 10.90 4.42 2.32 161.69%
  QoQ % 81.58% 97.45% -77.77% 13.49% 146.61% 90.52% -
  Horiz. % 425.00% 234.05% 118.53% 533.19% 469.83% 190.52% 100.00%
DPS 6.00 0.00 0.00 6.00 6.00 0.00 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% - -
NAPS 1.6495 1.6713 1.6420 1.6201 1.6004 1.6004 1.5716 3.27%
  QoQ % -1.30% 1.78% 1.35% 1.23% 0.00% 1.83% -
  Horiz. % 104.96% 106.34% 104.48% 103.09% 101.83% 101.83% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 -
Price 1.0600 1.2000 1.0800 1.0700 1.0000 1.0800 1.2000 -
P/RPS 1.68 2.84 5.50 1.27 1.61 2.62 5.86 -56.42%
  QoQ % -40.85% -48.36% 333.07% -21.12% -38.55% -55.29% -
  Horiz. % 28.67% 48.46% 93.86% 21.67% 27.47% 44.71% 100.00%
P/EPS 10.75 22.10 39.27 8.65 9.17 24.43 51.72 -64.81%
  QoQ % -51.36% -43.72% 353.99% -5.67% -62.46% -52.76% -
  Horiz. % 20.78% 42.73% 75.93% 16.72% 17.73% 47.24% 100.00%
EY 9.30 4.52 2.55 11.56 10.90 4.09 1.93 184.47%
  QoQ % 105.75% 77.25% -77.94% 6.06% 166.50% 111.92% -
  Horiz. % 481.87% 234.20% 132.12% 598.96% 564.77% 211.92% 100.00%
DY 5.66 0.00 0.00 5.61 6.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% -6.50% 0.00% 0.00% -
  Horiz. % 94.33% 0.00% 0.00% 93.50% 100.00% - -
P/NAPS 0.64 0.72 0.66 0.66 0.63 0.68 0.76 -10.80%
  QoQ % -11.11% 9.09% 0.00% 4.76% -7.35% -10.53% -
  Horiz. % 84.21% 94.74% 86.84% 86.84% 82.89% 89.47% 100.00%
Price Multiplier on Announcement Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 14/12/07 28/09/07 27/06/07 23/03/07 22/12/06 14/09/06 19/06/06 -
Price 1.0200 1.2000 1.1800 1.1000 1.1500 1.3000 1.2400 -
P/RPS 1.62 2.84 6.01 1.30 1.85 3.15 6.06 -58.40%
  QoQ % -42.96% -52.75% 362.31% -29.73% -41.27% -48.02% -
  Horiz. % 26.73% 46.86% 99.17% 21.45% 30.53% 51.98% 100.00%
P/EPS 10.34 22.10 42.91 8.89 10.55 29.41 53.45 -66.45%
  QoQ % -53.21% -48.50% 382.68% -15.73% -64.13% -44.98% -
  Horiz. % 19.35% 41.35% 80.28% 16.63% 19.74% 55.02% 100.00%
EY 9.67 4.52 2.33 11.24 9.48 3.40 1.87 198.14%
  QoQ % 113.94% 93.99% -79.27% 18.57% 178.82% 81.82% -
  Horiz. % 517.11% 241.71% 124.60% 601.07% 506.95% 181.82% 100.00%
DY 5.88 0.00 0.00 5.45 5.22 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 4.41% 0.00% 0.00% -
  Horiz. % 112.64% 0.00% 0.00% 104.41% 100.00% - -
P/NAPS 0.62 0.72 0.72 0.68 0.72 0.81 0.79 -14.88%
  QoQ % -13.89% 0.00% 5.88% -5.56% -11.11% 2.53% -
  Horiz. % 78.48% 91.14% 91.14% 86.08% 91.14% 102.53% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

339  425  613  1070 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IRIS 0.295-0.01 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 KGROUP-OR 0.005-0.005 
 MLAB 0.0250.00 
 DSONIC-WA 0.260.00 
 ESCERAM 0.755+0.025 
 QES 0.315+0.015 
 SENDAI-WA 0.10+0.095 
 HIAPTEK 0.21+0.01 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS