Highlights

[MBG] QoQ Cumulative 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 -     138.79%    YoY -     131.45%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 12,415 51,212 39,059 26,051 12,315 53,383 42,436 -56.03%
  QoQ % -75.76% 31.11% 49.93% 111.54% -76.93% 25.80% -
  Horiz. % 29.26% 120.68% 92.04% 61.39% 29.02% 125.80% 100.00%
PBT 1,893 9,160 7,767 6,020 2,481 6,020 5,455 -50.71%
  QoQ % -79.33% 17.93% 29.02% 142.64% -58.79% 10.36% -
  Horiz. % 34.70% 167.92% 142.38% 110.36% 45.48% 110.36% 100.00%
Tax -575 -2,417 -1,995 -1,322 -521 -3,772 -3,700 -71.19%
  QoQ % 76.21% -21.15% -50.91% -153.74% 86.19% -1.95% -
  Horiz. % 15.54% 65.32% 53.92% 35.73% 14.08% 101.95% 100.00%
NP 1,318 6,743 5,772 4,698 1,960 2,248 1,755 -17.42%
  QoQ % -80.45% 16.82% 22.86% 139.69% -12.81% 28.09% -
  Horiz. % 75.10% 384.22% 328.89% 267.69% 111.68% 128.09% 100.00%
NP to SH 1,228 6,675 5,751 4,666 1,954 1,804 1,275 -2.48%
  QoQ % -81.60% 16.07% 23.25% 138.79% 8.31% 41.49% -
  Horiz. % 96.31% 523.53% 451.06% 365.96% 153.25% 141.49% 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 11,097 44,469 33,287 21,353 10,355 51,135 40,681 -58.04%
  QoQ % -75.05% 33.59% 55.89% 106.21% -79.75% 25.70% -
  Horiz. % 27.28% 109.31% 81.82% 52.49% 25.45% 125.70% 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 6,079 - 3,647 - - 5,478 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 110.96% 0.00% 66.57% 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 1.17 % 6.50 % 5.66 % 4.49 % 1.92 % 1.81 % 1.29 % -6.32%
  QoQ % -82.00% 14.84% 26.06% 133.85% 6.08% 40.31% -
  Horiz. % 90.70% 503.88% 438.76% 348.06% 148.84% 140.31% 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 20.42 84.23 64.25 42.82 20.23 87.69 69.89 -56.07%
  QoQ % -75.76% 31.10% 50.05% 111.67% -76.93% 25.47% -
  Horiz. % 29.22% 120.52% 91.93% 61.27% 28.95% 125.47% 100.00%
EPS 2.02 10.98 9.46 7.67 3.21 2.97 2.10 -2.56%
  QoQ % -81.60% 16.07% 23.34% 138.94% 8.08% 41.43% -
  Horiz. % 96.19% 522.86% 450.48% 365.24% 152.86% 141.43% 100.00%
DPS 10.00 0.00 6.00 0.00 0.00 9.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 111.11% 0.00% 66.67% 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 - 60,800
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 20.42 84.23 64.24 42.85 20.25 87.80 69.80 -56.03%
  QoQ % -75.76% 31.12% 49.92% 111.60% -76.94% 25.79% -
  Horiz. % 29.26% 120.67% 92.03% 61.39% 29.01% 125.79% 100.00%
EPS 2.02 10.98 9.46 7.67 3.21 2.97 2.10 -2.56%
  QoQ % -81.60% 16.07% 23.34% 138.94% 8.08% 41.43% -
  Horiz. % 96.19% 522.86% 450.48% 365.24% 152.86% 141.43% 100.00%
DPS 10.00 0.00 6.00 0.00 0.00 9.01 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 110.99% 0.00% 66.59% 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 5.39 1.25 1.68 2.31 4.94 1.16 1.09 191.10%
  QoQ % 331.20% -25.60% -27.27% -53.24% 325.86% 6.42% -
  Horiz. % 494.50% 114.68% 154.13% 211.93% 453.21% 106.42% 100.00%
P/EPS 54.46 9.56 11.42 12.91 31.15 34.42 36.19 31.42%
  QoQ % 469.67% -16.29% -11.54% -58.56% -9.50% -4.89% -
  Horiz. % 150.48% 26.42% 31.56% 35.67% 86.07% 95.11% 100.00%
EY 1.84 10.46 8.76 7.75 3.21 2.91 2.76 -23.74%
  QoQ % -82.41% 19.41% 13.03% 141.43% 10.31% 5.43% -
  Horiz. % 66.67% 378.99% 317.39% 280.80% 116.30% 105.43% 100.00%
DY 9.09 0.00 5.56 0.00 0.00 8.82 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 103.06% 0.00% 63.04% 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 5.78 1.21 1.62 2.15 4.65 0.73 1.23 181.35%
  QoQ % 377.69% -25.31% -24.65% -53.76% 536.99% -40.65% -
  Horiz. % 469.92% 98.37% 131.71% 174.80% 378.05% 59.35% 100.00%
P/EPS 58.42 9.29 10.99 11.99 29.28 21.60 40.95 26.81%
  QoQ % 528.85% -15.47% -8.34% -59.05% 35.56% -47.25% -
  Horiz. % 142.66% 22.69% 26.84% 29.28% 71.50% 52.75% 100.00%
EY 1.71 10.76 9.10 8.34 3.41 4.63 2.44 -21.15%
  QoQ % -84.11% 18.24% 9.11% 144.57% -26.35% 89.75% -
  Horiz. % 70.08% 440.98% 372.95% 341.80% 139.75% 189.75% 100.00%
DY 8.47 0.00 5.77 0.00 0.00 14.06 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 60.24% 0.00% 41.04% 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.
 


 

715  145  465  678 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.06+0.01 
 AVI 0.16+0.005 
 SAPNRG 0.225-0.005 
 HSI-C7V 0.265+0.01 
 DGB 0.055+0.01 
 MYEG 1.23+0.01 
 MTOUCHE 0.160.00 
 XDL 0.1650.00 
 KRONO 0.765-0.055 
 PWRWELL 0.375+0.02 

TOP ARTICLES

1. Rgtech - Superb Growth Tech stock incoming!!!! share4u_2020
2. How Mahathir Killed 3 Birds With One Stone : Out-Smarted Everyone & Out-Moved Everyone – Anwar , DAP & Amanah Checkmated save malaysia!!!
3. New Twist : Azmin To Lose His Head, Muhyiddin Yassin Also At Risk By Syed Akbar Ali save malaysia!!!
4. Dr Mahathir - The crooks, kleptocrats, the OKTs and the generally corrupt are not welcome By KADIR JASIN save malaysia!!!
5. Icon Offshore , My Idol OOI TEK BEE 2020 Speculation! JUST HOOT DON'T ASK sinapore
6. Malaysia's Meltdown Moment - The INSIDE STORY by Sarawak Report save malaysia!!!
7. CMO: Sarawak CM never made any agreement with Umno, PAS to form federal government save malaysia!!!
8. Langsung dari Istana Negara - Agong to interview each MP to determine who commands majority save malaysia!!!
Partners & Brokers