Highlights

[MBG] QoQ Cumulative Quarter Result on 2009-01-31 [#4]

Stock [MBG]: MINTYE BHD
Announcement Date 25-Mar-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2009
Quarter 31-Jan-2009  [#4]
Profit Trend QoQ -     41.49%    YoY -     -75.02%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 39,059 26,051 12,315 53,383 42,436 29,374 13,892 98.83%
  QoQ % 49.93% 111.54% -76.93% 25.80% 44.47% 111.45% -
  Horiz. % 281.16% 187.53% 88.65% 384.27% 305.47% 211.45% 100.00%
PBT 7,767 6,020 2,481 6,020 5,455 5,386 2,400 118.32%
  QoQ % 29.02% 142.64% -58.79% 10.36% 1.28% 124.42% -
  Horiz. % 323.62% 250.83% 103.38% 250.83% 227.29% 224.42% 100.00%
Tax -1,995 -1,322 -521 -3,772 -3,700 -3,079 -1,410 25.95%
  QoQ % -50.91% -153.74% 86.19% -1.95% -20.17% -118.37% -
  Horiz. % 141.49% 93.76% 36.95% 267.52% 262.41% 218.37% 100.00%
NP 5,772 4,698 1,960 2,248 1,755 2,307 990 222.90%
  QoQ % 22.86% 139.69% -12.81% 28.09% -23.93% 133.03% -
  Horiz. % 583.03% 474.55% 197.98% 227.07% 177.27% 233.03% 100.00%
NP to SH 5,751 4,666 1,954 1,804 1,275 2,016 904 242.18%
  QoQ % 23.25% 138.79% 8.31% 41.49% -36.76% 123.01% -
  Horiz. % 636.17% 516.15% 216.15% 199.56% 141.04% 223.01% 100.00%
Tax Rate 25.69 % 21.96 % 21.00 % 62.66 % 67.83 % 57.17 % 58.75 % -42.30%
  QoQ % 16.99% 4.57% -66.49% -7.62% 18.65% -2.69% -
  Horiz. % 43.73% 37.38% 35.74% 106.66% 115.46% 97.31% 100.00%
Total Cost 33,287 21,353 10,355 51,135 40,681 27,067 12,902 87.79%
  QoQ % 55.89% 106.21% -79.75% 25.70% 50.30% 109.79% -
  Horiz. % 258.00% 165.50% 80.26% 396.33% 315.31% 209.79% 100.00%
Net Worth 101,523 104,026 101,656 99,838 98,964 103,836 102,534 -0.66%
  QoQ % -2.41% 2.33% 1.82% 0.88% -4.69% 1.27% -
  Horiz. % 99.01% 101.46% 99.14% 97.37% 96.52% 101.27% 100.00%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div 3,647 - - 5,478 - - 5,460 -23.53%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.80% 0.00% 0.00% 100.34% 0.00% 0.00% 100.00%
Div Payout % 63.42 % - % - % 303.71 % - % - % 604.03 % -77.65%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 10.50% 0.00% 0.00% 50.28% 0.00% 0.00% 100.00%
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 101,523 104,026 101,656 99,838 98,964 103,836 102,534 -0.66%
  QoQ % -2.41% 2.33% 1.82% 0.88% -4.69% 1.27% -
  Horiz. % 99.01% 101.46% 99.14% 97.37% 96.52% 101.27% 100.00%
NOSH 60,792 60,834 60,872 60,877 60,714 60,722 60,671 0.13%
  QoQ % -0.07% -0.06% -0.01% 0.27% -0.01% 0.09% -
  Horiz. % 100.20% 100.27% 100.33% 100.34% 100.07% 100.09% 100.00%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 14.78 % 18.03 % 15.92 % 4.21 % 4.14 % 7.85 % 7.13 % 62.36%
  QoQ % -18.03% 13.25% 278.15% 1.69% -47.26% 10.10% -
  Horiz. % 207.29% 252.88% 223.28% 59.05% 58.06% 110.10% 100.00%
ROE 5.66 % 4.49 % 1.92 % 1.81 % 1.29 % 1.94 % 0.88 % 244.68%
  QoQ % 26.06% 133.85% 6.08% 40.31% -33.51% 120.45% -
  Horiz. % 643.18% 510.23% 218.18% 205.68% 146.59% 220.45% 100.00%
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 64.25 42.82 20.23 87.69 69.89 48.37 22.90 98.55%
  QoQ % 50.05% 111.67% -76.93% 25.47% 44.49% 111.22% -
  Horiz. % 280.57% 186.99% 88.34% 382.93% 305.20% 211.22% 100.00%
EPS 9.46 7.67 3.21 2.97 2.10 3.32 1.49 241.72%
  QoQ % 23.34% 138.94% 8.08% 41.43% -36.75% 122.82% -
  Horiz. % 634.90% 514.77% 215.44% 199.33% 140.94% 222.82% 100.00%
DPS 6.00 0.00 0.00 9.00 0.00 0.00 9.00 -23.63%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.67% 0.00% 0.00% 100.00% 0.00% 0.00% 100.00%
NAPS 1.6700 1.7100 1.6700 1.6400 1.6300 1.7100 1.6900 -0.79%
  QoQ % -2.34% 2.40% 1.83% 0.61% -4.68% 1.18% -
  Horiz. % 98.82% 101.18% 98.82% 97.04% 96.45% 101.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 64.24 42.85 20.25 87.80 69.80 48.31 22.85 98.82%
  QoQ % 49.92% 111.60% -76.94% 25.79% 44.48% 111.42% -
  Horiz. % 281.14% 187.53% 88.62% 384.25% 305.47% 211.42% 100.00%
EPS 9.46 7.67 3.21 2.97 2.10 3.32 1.49 241.72%
  QoQ % 23.34% 138.94% 8.08% 41.43% -36.75% 122.82% -
  Horiz. % 634.90% 514.77% 215.44% 199.33% 140.94% 222.82% 100.00%
DPS 6.00 0.00 0.00 9.01 0.00 0.00 8.98 -23.52%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.82% 0.00% 0.00% 100.33% 0.00% 0.00% 100.00%
NAPS 1.6698 1.7110 1.6720 1.6421 1.6277 1.7078 1.6864 -0.66%
  QoQ % -2.41% 2.33% 1.82% 0.88% -4.69% 1.27% -
  Horiz. % 99.02% 101.46% 99.15% 97.37% 96.52% 101.27% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 1.0800 0.9900 1.0000 1.0200 0.7600 1.0800 1.0600 -
P/RPS 1.68 2.31 4.94 1.16 1.09 2.23 4.63 -49.03%
  QoQ % -27.27% -53.24% 325.86% 6.42% -51.12% -51.84% -
  Horiz. % 36.29% 49.89% 106.70% 25.05% 23.54% 48.16% 100.00%
P/EPS 11.42 12.91 31.15 34.42 36.19 32.53 71.14 -70.36%
  QoQ % -11.54% -58.56% -9.50% -4.89% 11.25% -54.27% -
  Horiz. % 16.05% 18.15% 43.79% 48.38% 50.87% 45.73% 100.00%
EY 8.76 7.75 3.21 2.91 2.76 3.07 1.41 236.83%
  QoQ % 13.03% 141.43% 10.31% 5.43% -10.10% 117.73% -
  Horiz. % 621.28% 549.65% 227.66% 206.38% 195.74% 217.73% 100.00%
DY 5.56 0.00 0.00 8.82 0.00 0.00 8.49 -24.53%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 65.49% 0.00% 0.00% 103.89% 0.00% 0.00% 100.00%
P/NAPS 0.65 0.58 0.60 0.62 0.47 0.63 0.63 2.10%
  QoQ % 12.07% -3.33% -3.23% 31.91% -25.40% 0.00% -
  Horiz. % 103.17% 92.06% 95.24% 98.41% 74.60% 100.00% 100.00%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 15/12/09 24/09/09 30/06/09 25/03/09 12/12/08 26/09/08 30/06/08 -
Price 1.0400 0.9200 0.9400 0.6400 0.8600 0.8400 1.2000 -
P/RPS 1.62 2.15 4.65 0.73 1.23 1.74 5.24 -54.18%
  QoQ % -24.65% -53.76% 536.99% -40.65% -29.31% -66.79% -
  Horiz. % 30.92% 41.03% 88.74% 13.93% 23.47% 33.21% 100.00%
P/EPS 10.99 11.99 29.28 21.60 40.95 25.30 80.54 -73.40%
  QoQ % -8.34% -59.05% 35.56% -47.25% 61.86% -68.59% -
  Horiz. % 13.65% 14.89% 36.35% 26.82% 50.84% 31.41% 100.00%
EY 9.10 8.34 3.41 4.63 2.44 3.95 1.24 276.27%
  QoQ % 9.11% 144.57% -26.35% 89.75% -38.23% 218.55% -
  Horiz. % 733.87% 672.58% 275.00% 373.39% 196.77% 318.55% 100.00%
DY 5.77 0.00 0.00 14.06 0.00 0.00 7.50 -16.00%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 76.93% 0.00% 0.00% 187.47% 0.00% 0.00% 100.00%
P/NAPS 0.62 0.54 0.56 0.39 0.53 0.49 0.71 -8.62%
  QoQ % 14.81% -3.57% 43.59% -26.42% 8.16% -30.99% -
  Horiz. % 87.32% 76.06% 78.87% 54.93% 74.65% 69.01% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers