Highlights

[MBG] QoQ Quarter Result on 2006-04-30 [#1]

Stock [MBG]: MINTYE BHD
Announcement Date 19-Jun-2006
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2007
Quarter 30-Apr-2006  [#1]
Profit Trend QoQ -     67.50%    YoY -     -3.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Revenue 13,548 12,777 12,645 12,454 12,648 15,203 14,678 -5.19%
  QoQ % 6.03% 1.04% 1.53% -1.53% -16.81% 3.58% -
  Horiz. % 92.30% 87.05% 86.15% 84.85% 86.17% 103.58% 100.00%
PBT 1,377 4,314 1,717 1,660 1,013 1,384 3,177 -42.64%
  QoQ % -68.08% 151.25% 3.43% 63.87% -26.81% -56.44% -
  Horiz. % 43.34% 135.79% 54.04% 52.25% 31.89% 43.56% 100.00%
Tax -400 -400 -418 -211 -186 -289 -506 -14.47%
  QoQ % 0.00% 4.31% -98.10% -13.44% 35.64% 42.89% -
  Horiz. % 79.05% 79.05% 82.61% 41.70% 36.76% 57.11% 100.00%
NP 977 3,914 1,299 1,449 827 1,095 2,671 -48.76%
  QoQ % -75.04% 201.31% -10.35% 75.21% -24.47% -59.00% -
  Horiz. % 36.58% 146.54% 48.63% 54.25% 30.96% 41.00% 100.00%
NP to SH 923 3,941 1,276 1,412 843 1,073 2,629 -50.14%
  QoQ % -76.58% 208.86% -9.63% 67.50% -21.44% -59.19% -
  Horiz. % 35.11% 149.90% 48.54% 53.71% 32.07% 40.81% 100.00%
Tax Rate 29.05 % 9.27 % 24.34 % 12.71 % 18.36 % 20.88 % 15.93 % 49.10%
  QoQ % 213.38% -61.91% 91.50% -30.77% -12.07% 31.07% -
  Horiz. % 182.36% 58.19% 152.79% 79.79% 115.25% 131.07% 100.00%
Total Cost 12,571 8,863 11,346 11,005 11,821 14,108 12,007 3.10%
  QoQ % 41.84% -21.88% 3.10% -6.90% -16.21% 17.50% -
  Horiz. % 104.70% 73.82% 94.49% 91.65% 98.45% 117.50% 100.00%
Net Worth 98,372 97,308 97,219 95,553 96,429 93,887 92,501 4.18%
  QoQ % 1.09% 0.09% 1.74% -0.91% 2.71% 1.50% -
  Horiz. % 106.35% 105.20% 105.10% 103.30% 104.25% 101.50% 100.00%
Dividend
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Div - - - - - - 3,651 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 138.89 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Net Worth 98,372 97,308 97,219 95,553 96,429 93,887 92,501 4.18%
  QoQ % 1.09% 0.09% 1.74% -0.91% 2.71% 1.50% -
  Horiz. % 106.35% 105.20% 105.10% 103.30% 104.25% 101.50% 100.00%
NOSH 60,723 60,817 60,761 60,862 60,647 60,965 60,856 -0.15%
  QoQ % -0.15% 0.09% -0.16% 0.35% -0.52% 0.18% -
  Horiz. % 99.78% 99.94% 99.84% 100.01% 99.66% 100.18% 100.00%
Ratio Analysis
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
NP Margin 7.21 % 30.63 % 10.27 % 11.63 % 6.54 % 7.20 % 18.20 % -45.97%
  QoQ % -76.46% 198.25% -11.69% 77.83% -9.17% -60.44% -
  Horiz. % 39.62% 168.30% 56.43% 63.90% 35.93% 39.56% 100.00%
ROE 0.94 % 4.05 % 1.31 % 1.48 % 0.87 % 1.14 % 2.84 % -52.05%
  QoQ % -76.79% 209.16% -11.49% 70.11% -23.68% -59.86% -
  Horiz. % 33.10% 142.61% 46.13% 52.11% 30.63% 40.14% 100.00%
Per Share
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 22.31 21.01 20.81 20.46 20.85 24.94 24.12 -5.05%
  QoQ % 6.19% 0.96% 1.71% -1.87% -16.40% 3.40% -
  Horiz. % 92.50% 87.11% 86.28% 84.83% 86.44% 103.40% 100.00%
EPS 1.52 6.48 2.10 2.32 1.39 1.76 4.32 -50.07%
  QoQ % -76.54% 208.57% -9.48% 66.91% -21.02% -59.26% -
  Horiz. % 35.19% 150.00% 48.61% 53.70% 32.18% 40.74% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.6200 1.6000 1.6000 1.5700 1.5900 1.5400 1.5200 4.33%
  QoQ % 1.25% 0.00% 1.91% -1.26% 3.25% 1.32% -
  Horiz. % 106.58% 105.26% 105.26% 103.29% 104.61% 101.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 22.28 21.01 20.80 20.48 20.80 25.00 24.14 -5.19%
  QoQ % 6.04% 1.01% 1.56% -1.54% -16.80% 3.56% -
  Horiz. % 92.29% 87.03% 86.16% 84.84% 86.16% 103.56% 100.00%
EPS 1.52 6.48 2.10 2.32 1.39 1.76 4.32 -50.07%
  QoQ % -76.54% 208.57% -9.48% 66.91% -21.02% -59.26% -
  Horiz. % 35.19% 150.00% 48.61% 53.70% 32.18% 40.74% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.01 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.6180 1.6005 1.5990 1.5716 1.5860 1.5442 1.5214 4.18%
  QoQ % 1.09% 0.09% 1.74% -0.91% 2.71% 1.50% -
  Horiz. % 106.35% 105.20% 105.10% 103.30% 104.25% 101.50% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 -
Price 1.0700 1.0000 1.0800 1.2000 1.2200 1.2000 1.2500 -
P/RPS 4.80 4.76 5.19 5.86 5.85 4.81 5.18 -4.94%
  QoQ % 0.84% -8.29% -11.43% 0.17% 21.62% -7.14% -
  Horiz. % 92.66% 91.89% 100.19% 113.13% 112.93% 92.86% 100.00%
P/EPS 70.39 15.43 51.43 51.72 87.77 68.18 28.94 80.57%
  QoQ % 356.19% -70.00% -0.56% -41.07% 28.73% 135.59% -
  Horiz. % 243.23% 53.32% 177.71% 178.71% 303.28% 235.59% 100.00%
EY 1.42 6.48 1.94 1.93 1.14 1.47 3.46 -44.68%
  QoQ % -78.09% 234.02% 0.52% 69.30% -22.45% -57.51% -
  Horiz. % 41.04% 187.28% 56.07% 55.78% 32.95% 42.49% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.80 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.66 0.63 0.68 0.76 0.77 0.78 0.82 -13.44%
  QoQ % 4.76% -7.35% -10.53% -1.30% -1.28% -4.88% -
  Horiz. % 80.49% 76.83% 82.93% 92.68% 93.90% 95.12% 100.00%
Price Multiplier on Announcement Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 23/03/07 22/12/06 14/09/06 19/06/06 29/03/06 12/01/06 28/09/05 -
Price 1.1000 1.1500 1.3000 1.2400 1.2000 1.3000 1.2000 -
P/RPS 4.93 5.47 6.25 6.06 5.75 5.21 4.98 -0.67%
  QoQ % -9.87% -12.48% 3.14% 5.39% 10.36% 4.62% -
  Horiz. % 99.00% 109.84% 125.50% 121.69% 115.46% 104.62% 100.00%
P/EPS 72.37 17.75 61.90 53.45 86.33 73.86 27.78 89.00%
  QoQ % 307.72% -71.32% 15.81% -38.09% 16.88% 165.87% -
  Horiz. % 260.51% 63.89% 222.82% 192.40% 310.76% 265.87% 100.00%
EY 1.38 5.63 1.62 1.87 1.16 1.35 3.60 -47.14%
  QoQ % -75.49% 247.53% -13.37% 61.21% -14.07% -62.50% -
  Horiz. % 38.33% 156.39% 45.00% 51.94% 32.22% 37.50% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.68 0.72 0.81 0.79 0.75 0.84 0.79 -9.49%
  QoQ % -5.56% -11.11% 2.53% 5.33% -10.71% 6.33% -
  Horiz. % 86.08% 91.14% 102.53% 100.00% 94.94% 106.33% 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.
 


 

336  354  478  1101 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.02+0.005 
 SANICHI 0.04-0.01 
 JAKS 1.27-0.03 
 TDM 0.3050.00 
 FPGROUP 0.69+0.05 
 DGB-WB 0.01-0.005 
 SAPNRG 0.2650.00 
 ARMADA 0.49+0.03 
 HSI-H8F 0.25+0.02 
 DGB 0.145+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers