Highlights

[MBG] QoQ Cumulative Quarter Result on 2010-10-31 [#3]

Stock [MBG]: MINTYE BHD
Announcement Date 20-Dec-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2011
Quarter 31-Oct-2010  [#3]
Profit Trend QoQ -     43.93%    YoY -     -31.52%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 28,321 12,830 50,579 38,100 25,611 12,415 51,212 -32.70%
  QoQ % 120.74% -74.63% 32.75% 48.76% 106.29% -75.76% -
  Horiz. % 55.30% 25.05% 98.76% 74.40% 50.01% 24.24% 100.00%
PBT 4,755 1,704 7,137 5,637 4,041 1,893 9,160 -35.49%
  QoQ % 179.05% -76.12% 26.61% 39.50% 113.47% -79.33% -
  Horiz. % 51.91% 18.60% 77.91% 61.54% 44.12% 20.67% 100.00%
Tax -1,362 -470 -2,553 -1,547 -1,150 -575 -2,417 -31.85%
  QoQ % -189.79% 81.59% -65.03% -34.52% -100.00% 76.21% -
  Horiz. % 56.35% 19.45% 105.63% 64.00% 47.58% 23.79% 100.00%
NP 3,393 1,234 4,584 4,090 2,891 1,318 6,743 -36.82%
  QoQ % 174.96% -73.08% 12.08% 41.47% 119.35% -80.45% -
  Horiz. % 50.32% 18.30% 67.98% 60.66% 42.87% 19.55% 100.00%
NP to SH 3,391 1,238 4,459 3,938 2,736 1,228 6,675 -36.41%
  QoQ % 173.91% -72.24% 13.23% 43.93% 122.80% -81.60% -
  Horiz. % 50.80% 18.55% 66.80% 59.00% 40.99% 18.40% 100.00%
Tax Rate 28.64 % 27.58 % 35.77 % 27.44 % 28.46 % 30.38 % 26.39 % 5.62%
  QoQ % 3.84% -22.90% 30.36% -3.58% -6.32% 15.12% -
  Horiz. % 108.53% 104.51% 135.54% 103.98% 107.84% 115.12% 100.00%
Total Cost 24,928 11,596 45,995 34,010 22,720 11,097 44,469 -32.09%
  QoQ % 114.97% -74.79% 35.24% 49.69% 104.74% -75.05% -
  Horiz. % 56.06% 26.08% 103.43% 76.48% 51.09% 24.95% 100.00%
Net Worth 103,310 106,200 104,528 103,919 107,007 105,170 102,748 0.36%
  QoQ % -2.72% 1.60% 0.59% -2.89% 1.75% 2.36% -
  Horiz. % 100.55% 103.36% 101.73% 101.14% 104.15% 102.36% 100.00%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div 7,596 - 6,077 6,077 6,080 6,079 - -
  QoQ % 0.00% 0.00% 0.00% -0.05% 0.01% 0.00% -
  Horiz. % 124.96% 0.00% 99.97% 99.97% 100.01% 100.00% -
Div Payout % 224.01 % - % 136.29 % 154.32 % 222.22 % 495.05 % - % -
  QoQ % 0.00% 0.00% -11.68% -30.56% -55.11% 0.00% -
  Horiz. % 45.25% 0.00% 27.53% 31.17% 44.89% 100.00% -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 103,310 106,200 104,528 103,919 107,007 105,170 102,748 0.36%
  QoQ % -2.72% 1.60% 0.59% -2.89% 1.75% 2.36% -
  Horiz. % 100.55% 103.36% 101.73% 101.14% 104.15% 102.36% 100.00%
NOSH 60,770 60,686 60,772 60,771 60,800 60,792 60,798 -0.03%
  QoQ % 0.14% -0.14% 0.00% -0.05% 0.01% -0.01% -
  Horiz. % 99.95% 99.82% 99.96% 99.96% 100.00% 99.99% 100.00%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 11.98 % 9.62 % 9.06 % 10.73 % 11.29 % 10.62 % 13.17 % -6.13%
  QoQ % 24.53% 6.18% -15.56% -4.96% 6.31% -19.36% -
  Horiz. % 90.96% 73.04% 68.79% 81.47% 85.73% 80.64% 100.00%
ROE 3.28 % 1.17 % 4.27 % 3.79 % 2.56 % 1.17 % 6.50 % -36.70%
  QoQ % 180.34% -72.60% 12.66% 48.05% 118.80% -82.00% -
  Horiz. % 50.46% 18.00% 65.69% 58.31% 39.38% 18.00% 100.00%
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 46.60 21.14 83.23 62.69 42.12 20.42 84.23 -32.68%
  QoQ % 120.44% -74.60% 32.76% 48.84% 106.27% -75.76% -
  Horiz. % 55.32% 25.10% 98.81% 74.43% 50.01% 24.24% 100.00%
EPS 5.58 2.04 7.33 6.48 4.50 2.02 10.98 -36.40%
  QoQ % 173.53% -72.17% 13.12% 44.00% 122.77% -81.60% -
  Horiz. % 50.82% 18.58% 66.76% 59.02% 40.98% 18.40% 100.00%
DPS 12.50 0.00 10.00 10.00 10.00 10.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.00% 0.00% 100.00% 100.00% 100.00% 100.00% -
NAPS 1.7000 1.7500 1.7200 1.7100 1.7600 1.7300 1.6900 0.40%
  QoQ % -2.86% 1.74% 0.58% -2.84% 1.73% 2.37% -
  Horiz. % 100.59% 103.55% 101.78% 101.18% 104.14% 102.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 46.58 21.10 83.19 62.66 42.12 20.42 84.23 -32.70%
  QoQ % 120.76% -74.64% 32.76% 48.77% 106.27% -75.76% -
  Horiz. % 55.30% 25.05% 98.77% 74.39% 50.01% 24.24% 100.00%
EPS 5.58 2.04 7.33 6.48 4.50 2.02 10.98 -36.40%
  QoQ % 173.53% -72.17% 13.12% 44.00% 122.77% -81.60% -
  Horiz. % 50.82% 18.58% 66.76% 59.02% 40.98% 18.40% 100.00%
DPS 12.49 0.00 10.00 10.00 10.00 10.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 124.90% 0.00% 100.00% 100.00% 100.00% 100.00% -
NAPS 1.6992 1.7467 1.7192 1.7092 1.7600 1.7298 1.6899 0.37%
  QoQ % -2.72% 1.60% 0.59% -2.89% 1.75% 2.36% -
  Horiz. % 100.55% 103.36% 101.73% 101.14% 104.15% 102.36% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 1.2200 1.2300 1.1900 1.1400 1.2000 1.1000 1.0500 -
P/RPS 2.62 5.82 1.43 1.82 2.85 5.39 1.25 64.00%
  QoQ % -54.98% 306.99% -21.43% -36.14% -47.12% 331.20% -
  Horiz. % 209.60% 465.60% 114.40% 145.60% 228.00% 431.20% 100.00%
P/EPS 21.86 60.29 16.22 17.59 26.67 54.46 9.56 73.83%
  QoQ % -63.74% 271.70% -7.79% -34.05% -51.03% 469.67% -
  Horiz. % 228.66% 630.65% 169.67% 184.00% 278.97% 569.67% 100.00%
EY 4.57 1.66 6.17 5.68 3.75 1.84 10.46 -42.51%
  QoQ % 175.30% -73.10% 8.63% 51.47% 103.80% -82.41% -
  Horiz. % 43.69% 15.87% 58.99% 54.30% 35.85% 17.59% 100.00%
DY 10.25 0.00 8.40 8.77 8.33 9.09 0.00 -
  QoQ % 0.00% 0.00% -4.22% 5.28% -8.36% 0.00% -
  Horiz. % 112.76% 0.00% 92.41% 96.48% 91.64% 100.00% -
P/NAPS 0.72 0.70 0.69 0.67 0.68 0.64 0.62 10.51%
  QoQ % 2.86% 1.45% 2.99% -1.47% 6.25% 3.23% -
  Horiz. % 116.13% 112.90% 111.29% 108.06% 109.68% 103.23% 100.00%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/09/11 28/06/11 30/03/11 20/12/10 30/09/10 28/06/10 26/03/10 -
Price 1.1700 1.4000 1.0300 1.1700 1.1400 1.1800 1.0200 -
P/RPS 2.51 6.62 1.24 1.87 2.71 5.78 1.21 62.87%
  QoQ % -62.08% 433.87% -33.69% -31.00% -53.11% 377.69% -
  Horiz. % 207.44% 547.11% 102.48% 154.55% 223.97% 477.69% 100.00%
P/EPS 20.97 68.63 14.04 18.06 25.33 58.42 9.29 72.33%
  QoQ % -69.44% 388.82% -22.26% -28.70% -56.64% 528.85% -
  Horiz. % 225.73% 738.75% 151.13% 194.40% 272.66% 628.85% 100.00%
EY 4.77 1.46 7.12 5.54 3.95 1.71 10.76 -41.95%
  QoQ % 226.71% -79.49% 28.52% 40.25% 130.99% -84.11% -
  Horiz. % 44.33% 13.57% 66.17% 51.49% 36.71% 15.89% 100.00%
DY 10.68 0.00 9.71 8.55 8.77 8.47 0.00 -
  QoQ % 0.00% 0.00% 13.57% -2.51% 3.54% 0.00% -
  Horiz. % 126.09% 0.00% 114.64% 100.94% 103.54% 100.00% -
P/NAPS 0.69 0.80 0.60 0.68 0.65 0.68 0.60 9.79%
  QoQ % -13.75% 33.33% -11.76% 4.62% -4.41% 13.33% -
  Horiz. % 115.00% 133.33% 100.00% 113.33% 108.33% 113.33% 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.
 


 

391  338  517  771 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.40-0.08 
 NETX 0.020.00 
 SAPNRG 0.26-0.005 
 IFCAMSC 0.435+0.05 
 MTAG 0.51-0.03 
 HSI-C7F 0.335+0.01 
 KNM 0.44-0.02 
 GPACKET-WB 0.320.00 
 JCY 0.205+0.015 
 ISTONE 0.235-0.02 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers