Highlights

[MBG] QoQ Cumulative Quarter Result on 2005-07-31 [#2]

Stock [MBG]: MINTYE BHD
Announcement Date 28-Sep-2005
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2006
Quarter 31-Jul-2005  [#2]
Profit Trend QoQ -     179.58%    YoY -     80.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 12,454 55,869 43,221 28,018 13,340 59,776 45,898 -58.19%
  QoQ % -77.71% 29.26% 54.26% 110.03% -77.68% 30.24% -
  Horiz. % 27.13% 121.72% 94.17% 61.04% 29.06% 130.24% 100.00%
PBT 1,660 7,556 6,543 5,159 1,982 9,020 6,874 -61.32%
  QoQ % -78.03% 15.48% 26.83% 160.29% -78.03% 31.22% -
  Horiz. % 24.15% 109.92% 95.18% 75.05% 28.83% 131.22% 100.00%
Tax -211 -1,460 -1,274 -985 -518 -2,837 -2,424 -80.45%
  QoQ % 85.55% -14.60% -29.34% -90.15% 81.74% -17.04% -
  Horiz. % 8.70% 60.23% 52.56% 40.64% 21.37% 117.04% 100.00%
NP 1,449 6,096 5,269 4,174 1,464 6,183 4,450 -52.77%
  QoQ % -76.23% 15.70% 26.23% 185.11% -76.32% 38.94% -
  Horiz. % 32.56% 136.99% 118.40% 93.80% 32.90% 138.94% 100.00%
NP to SH 1,412 6,009 5,166 4,093 1,464 6,183 4,450 -53.58%
  QoQ % -76.50% 16.32% 26.22% 179.58% -76.32% 38.94% -
  Horiz. % 31.73% 135.03% 116.09% 91.98% 32.90% 138.94% 100.00%
Tax Rate 12.71 % 19.32 % 19.47 % 19.09 % 26.14 % 31.45 % 35.26 % -49.45%
  QoQ % -34.21% -0.77% 1.99% -26.97% -16.88% -10.81% -
  Horiz. % 36.05% 54.79% 55.22% 54.14% 74.14% 89.19% 100.00%
Total Cost 11,005 49,773 37,952 23,844 11,876 53,593 41,448 -58.79%
  QoQ % -77.89% 31.15% 59.17% 100.77% -77.84% 29.30% -
  Horiz. % 26.55% 120.09% 91.57% 57.53% 28.65% 129.30% 100.00%
Net Worth 95,553 94,270 93,595 92,442 93,550 91,802 89,972 4.11%
  QoQ % 1.36% 0.72% 1.25% -1.18% 1.90% 2.03% -
  Horiz. % 106.20% 104.78% 104.03% 102.74% 103.98% 102.03% 100.00%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div - 3,649 3,646 3,649 - 3,647 3,647 -
  QoQ % 0.00% 0.07% -0.07% 0.00% 0.00% 0.01% -
  Horiz. % 0.00% 100.05% 99.97% 100.04% 0.00% 100.01% 100.00%
Div Payout % - % 60.73 % 70.59 % 89.15 % - % 59.00 % 81.97 % -
  QoQ % 0.00% -13.97% -20.82% 0.00% 0.00% -28.02% -
  Horiz. % 0.00% 74.09% 86.12% 108.76% 0.00% 71.98% 100.00%
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 95,553 94,270 93,595 92,442 93,550 91,802 89,972 4.11%
  QoQ % 1.36% 0.72% 1.25% -1.18% 1.90% 2.03% -
  Horiz. % 106.20% 104.78% 104.03% 102.74% 103.98% 102.03% 100.00%
NOSH 60,862 60,819 60,776 60,817 60,746 60,796 60,792 0.08%
  QoQ % 0.07% 0.07% -0.07% 0.12% -0.08% 0.01% -
  Horiz. % 100.11% 100.05% 99.97% 100.04% 99.93% 100.01% 100.00%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin 11.63 % 10.91 % 12.19 % 14.90 % 10.97 % 10.34 % 9.70 % 12.90%
  QoQ % 6.60% -10.50% -18.19% 35.82% 6.09% 6.60% -
  Horiz. % 119.90% 112.47% 125.67% 153.61% 113.09% 106.60% 100.00%
ROE 1.48 % 6.37 % 5.52 % 4.43 % 1.56 % 6.74 % 4.95 % -55.39%
  QoQ % -76.77% 15.40% 24.60% 183.97% -76.85% 36.16% -
  Horiz. % 29.90% 128.69% 111.52% 89.49% 31.52% 136.16% 100.00%
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 20.46 91.86 71.11 46.07 21.96 98.32 75.50 -58.22%
  QoQ % -77.73% 29.18% 54.35% 109.79% -77.66% 30.23% -
  Horiz. % 27.10% 121.67% 94.19% 61.02% 29.09% 130.23% 100.00%
EPS 2.32 9.88 8.50 6.73 2.41 10.17 7.32 -53.61%
  QoQ % -76.52% 16.24% 26.30% 179.25% -76.30% 38.93% -
  Horiz. % 31.69% 134.97% 116.12% 91.94% 32.92% 138.93% 100.00%
DPS 0.00 6.00 6.00 6.00 0.00 6.00 6.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 100.00% 100.00% 0.00% 100.00% 100.00%
NAPS 1.5700 1.5500 1.5400 1.5200 1.5400 1.5100 1.4800 4.03%
  QoQ % 1.29% 0.65% 1.32% -1.30% 1.99% 2.03% -
  Horiz. % 106.08% 104.73% 104.05% 102.70% 104.05% 102.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 20.48 91.89 71.09 46.08 21.94 98.32 75.49 -58.19%
  QoQ % -77.71% 29.26% 54.28% 110.03% -77.69% 30.24% -
  Horiz. % 27.13% 121.72% 94.17% 61.04% 29.06% 130.24% 100.00%
EPS 2.32 9.88 8.50 6.73 2.41 10.17 7.32 -53.61%
  QoQ % -76.52% 16.24% 26.30% 179.25% -76.30% 38.93% -
  Horiz. % 31.69% 134.97% 116.12% 91.94% 32.92% 138.93% 100.00%
DPS 0.00 6.00 6.00 6.00 0.00 6.00 6.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 100.00% 100.00% 0.00% 100.00% 100.00%
NAPS 1.5716 1.5505 1.5394 1.5204 1.5387 1.5099 1.4798 4.11%
  QoQ % 1.36% 0.72% 1.25% -1.19% 1.91% 2.03% -
  Horiz. % 106.20% 104.78% 104.03% 102.74% 103.98% 102.03% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 1.2000 1.2200 1.2000 1.2500 1.2300 1.4500 1.4000 -
P/RPS 5.86 1.33 1.69 2.71 5.60 1.47 1.85 116.14%
  QoQ % 340.60% -21.30% -37.64% -51.61% 280.95% -20.54% -
  Horiz. % 316.76% 71.89% 91.35% 146.49% 302.70% 79.46% 100.00%
P/EPS 51.72 12.35 14.12 18.57 51.04 14.26 19.13 94.43%
  QoQ % 318.79% -12.54% -23.96% -63.62% 257.92% -25.46% -
  Horiz. % 270.36% 64.56% 73.81% 97.07% 266.81% 74.54% 100.00%
EY 1.93 8.10 7.08 5.38 1.96 7.01 5.23 -48.65%
  QoQ % -76.17% 14.41% 31.60% 174.49% -72.04% 34.03% -
  Horiz. % 36.90% 154.88% 135.37% 102.87% 37.48% 134.03% 100.00%
DY 0.00 4.92 5.00 4.80 0.00 4.14 4.29 -
  QoQ % 0.00% -1.60% 4.17% 0.00% 0.00% -3.50% -
  Horiz. % 0.00% 114.69% 116.55% 111.89% 0.00% 96.50% 100.00%
P/NAPS 0.76 0.79 0.78 0.82 0.80 0.96 0.95 -13.86%
  QoQ % -3.80% 1.28% -4.88% 2.50% -16.67% 1.05% -
  Horiz. % 80.00% 83.16% 82.11% 86.32% 84.21% 101.05% 100.00%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 19/06/06 29/03/06 12/01/06 28/09/05 30/06/05 30/03/05 23/12/04 -
Price 1.2400 1.2000 1.3000 1.2000 1.3200 1.2400 1.3500 -
P/RPS 6.06 1.31 1.83 2.60 6.01 1.26 1.79 125.97%
  QoQ % 362.60% -28.42% -29.62% -56.74% 376.98% -29.61% -
  Horiz. % 338.55% 73.18% 102.23% 145.25% 335.75% 70.39% 100.00%
P/EPS 53.45 12.15 15.29 17.83 54.77 12.19 18.44 103.69%
  QoQ % 339.92% -20.54% -14.25% -67.45% 349.30% -33.89% -
  Horiz. % 289.86% 65.89% 82.92% 96.69% 297.02% 66.11% 100.00%
EY 1.87 8.23 6.54 5.61 1.83 8.20 5.42 -50.90%
  QoQ % -77.28% 25.84% 16.58% 206.56% -77.68% 51.29% -
  Horiz. % 34.50% 151.85% 120.66% 103.51% 33.76% 151.29% 100.00%
DY 0.00 5.00 4.62 5.00 0.00 4.84 4.44 -
  QoQ % 0.00% 8.23% -7.60% 0.00% 0.00% 9.01% -
  Horiz. % 0.00% 112.61% 104.05% 112.61% 0.00% 109.01% 100.00%
P/NAPS 0.79 0.77 0.84 0.79 0.86 0.82 0.91 -9.02%
  QoQ % 2.60% -8.33% 6.33% -8.14% 4.88% -9.89% -
  Horiz. % 86.81% 84.62% 92.31% 86.81% 94.51% 90.11% 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.
 


 

457  312  497  727 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 DGB 0.11-0.015 
 CAREPLS 0.36-0.035 
 SUPERMX 1.78-0.08 
 MTOUCHE 0.19+0.025 
 HSI-C7K 0.18-0.015 
 ARMADA 0.41-0.01 
 HSI-H8K 0.28+0.01 
 KNM 0.31-0.01 
 RSAWIT 0.315+0.025 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers