Highlights

[MBG] QoQ Quarter Result on 2011-04-30 [#1]

Stock [MBG]: MINTYE BHD
Announcement Date 28-Jun-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2012
Quarter 30-Apr-2011  [#1]
Profit Trend QoQ -     31.42%    YoY -     0.81%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 12,922 15,073 15,491 12,830 12,479 12,489 13,196 -1.39%
  QoQ % -14.27% -2.70% 20.74% 2.81% -0.08% -5.36% -
  Horiz. % 97.92% 114.22% 117.39% 97.23% 94.57% 94.64% 100.00%
PBT 2,094 2,280 3,051 1,704 1,499 1,596 2,148 -1.68%
  QoQ % -8.16% -25.27% 79.05% 13.68% -6.08% -25.70% -
  Horiz. % 97.49% 106.15% 142.04% 79.33% 69.79% 74.30% 100.00%
Tax -722 -556 -892 -470 -584 -397 -575 16.34%
  QoQ % -29.86% 37.67% -89.79% 19.52% -47.10% 30.96% -
  Horiz. % 125.57% 96.70% 155.13% 81.74% 101.57% 69.04% 100.00%
NP 1,372 1,724 2,159 1,234 915 1,199 1,573 -8.69%
  QoQ % -20.42% -20.15% 74.96% 34.86% -23.69% -23.78% -
  Horiz. % 87.22% 109.60% 137.25% 78.45% 58.17% 76.22% 100.00%
NP to SH 1,346 1,724 2,153 1,238 942 1,202 1,508 -7.28%
  QoQ % -21.93% -19.93% 73.91% 31.42% -21.63% -20.29% -
  Horiz. % 89.26% 114.32% 142.77% 82.10% 62.47% 79.71% 100.00%
Tax Rate 34.48 % 24.39 % 29.24 % 27.58 % 38.96 % 24.87 % 26.77 % 18.33%
  QoQ % 41.37% -16.59% 6.02% -29.21% 56.65% -7.10% -
  Horiz. % 128.80% 91.11% 109.23% 103.03% 145.54% 92.90% 100.00%
Total Cost 11,550 13,349 13,332 11,596 11,564 11,290 11,623 -0.42%
  QoQ % -13.48% 0.13% 14.97% 0.28% 2.43% -2.87% -
  Horiz. % 99.37% 114.85% 114.70% 99.77% 99.49% 97.13% 100.00%
Net Worth 106,400 104,780 103,392 106,200 105,139 103,809 107,019 -0.39%
  QoQ % 1.55% 1.34% -2.64% 1.01% 1.28% -3.00% -
  Horiz. % 99.42% 97.91% 96.61% 99.24% 98.24% 97.00% 100.00%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div - 7,614 7,602 - - - 6,080 -
  QoQ % 0.00% 0.16% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 125.23% 125.03% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % 441.70 % 353.11 % - % - % - % 403.23 % -
  QoQ % 0.00% 25.09% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 109.54% 87.57% 0.00% 0.00% 0.00% 100.00%
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 106,400 104,780 103,392 106,200 105,139 103,809 107,019 -0.39%
  QoQ % 1.55% 1.34% -2.64% 1.01% 1.28% -3.00% -
  Horiz. % 99.42% 97.91% 96.61% 99.24% 98.24% 97.00% 100.00%
NOSH 60,800 60,918 60,819 60,686 60,774 60,707 60,806 -0.01%
  QoQ % -0.19% 0.16% 0.22% -0.14% 0.11% -0.16% -
  Horiz. % 99.99% 100.18% 100.02% 99.80% 99.95% 99.84% 100.00%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin 10.62 % 11.44 % 13.94 % 9.62 % 7.33 % 9.60 % 11.92 % -7.39%
  QoQ % -7.17% -17.93% 44.91% 31.24% -23.65% -19.46% -
  Horiz. % 89.09% 95.97% 116.95% 80.70% 61.49% 80.54% 100.00%
ROE 1.27 % 1.65 % 2.08 % 1.17 % 0.90 % 1.16 % 1.41 % -6.72%
  QoQ % -23.03% -20.67% 77.78% 30.00% -22.41% -17.73% -
  Horiz. % 90.07% 117.02% 147.52% 82.98% 63.83% 82.27% 100.00%
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 21.25 24.74 25.47 21.14 20.53 20.57 21.70 -1.38%
  QoQ % -14.11% -2.87% 20.48% 2.97% -0.19% -5.21% -
  Horiz. % 97.93% 114.01% 117.37% 97.42% 94.61% 94.79% 100.00%
EPS 2.21 2.83 3.54 2.04 1.55 1.98 2.48 -7.38%
  QoQ % -21.91% -20.06% 73.53% 31.61% -21.72% -20.16% -
  Horiz. % 89.11% 114.11% 142.74% 82.26% 62.50% 79.84% 100.00%
DPS 0.00 12.50 12.50 0.00 0.00 0.00 10.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 125.00% 125.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.7500 1.7200 1.7000 1.7500 1.7300 1.7100 1.7600 -0.38%
  QoQ % 1.74% 1.18% -2.86% 1.16% 1.17% -2.84% -
  Horiz. % 99.43% 97.73% 96.59% 99.43% 98.30% 97.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 21.25 24.79 25.48 21.10 20.52 20.54 21.70 -1.38%
  QoQ % -14.28% -2.71% 20.76% 2.83% -0.10% -5.35% -
  Horiz. % 97.93% 114.24% 117.42% 97.24% 94.56% 94.65% 100.00%
EPS 2.21 2.84 3.54 2.04 1.55 1.98 2.48 -7.38%
  QoQ % -22.18% -19.77% 73.53% 31.61% -21.72% -20.16% -
  Horiz. % 89.11% 114.52% 142.74% 82.26% 62.50% 79.84% 100.00%
DPS 0.00 12.52 12.50 0.00 0.00 0.00 10.00 -
  QoQ % 0.00% 0.16% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 125.20% 125.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.7500 1.7234 1.7005 1.7467 1.7293 1.7074 1.7602 -0.39%
  QoQ % 1.54% 1.35% -2.64% 1.01% 1.28% -3.00% -
  Horiz. % 99.42% 97.91% 96.61% 99.23% 98.24% 97.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 1.5000 1.1600 1.2200 1.2300 1.1900 1.1400 1.2000 -
P/RPS 7.06 4.69 4.79 5.82 5.80 5.54 5.53 17.63%
  QoQ % 50.53% -2.09% -17.70% 0.34% 4.69% 0.18% -
  Horiz. % 127.67% 84.81% 86.62% 105.24% 104.88% 100.18% 100.00%
P/EPS 67.76 40.99 34.46 60.29 76.77 57.58 48.39 25.09%
  QoQ % 65.31% 18.95% -42.84% -21.47% 33.33% 18.99% -
  Horiz. % 140.03% 84.71% 71.21% 124.59% 158.65% 118.99% 100.00%
EY 1.48 2.44 2.90 1.66 1.30 1.74 2.07 -19.99%
  QoQ % -39.34% -15.86% 74.70% 27.69% -25.29% -15.94% -
  Horiz. % 71.50% 117.87% 140.10% 80.19% 62.80% 84.06% 100.00%
DY 0.00 10.78 10.25 0.00 0.00 0.00 8.33 -
  QoQ % 0.00% 5.17% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 129.41% 123.05% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.86 0.67 0.72 0.70 0.69 0.67 0.68 16.90%
  QoQ % 28.36% -6.94% 2.86% 1.45% 2.99% -1.47% -
  Horiz. % 126.47% 98.53% 105.88% 102.94% 101.47% 98.53% 100.00%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 30/03/12 28/12/11 29/09/11 28/06/11 30/03/11 20/12/10 30/09/10 -
Price 1.3000 1.1800 1.1700 1.4000 1.0300 1.1700 1.1400 -
P/RPS 6.12 4.77 4.59 6.62 5.02 5.69 5.25 10.73%
  QoQ % 28.30% 3.92% -30.66% 31.87% -11.78% 8.38% -
  Horiz. % 116.57% 90.86% 87.43% 126.10% 95.62% 108.38% 100.00%
P/EPS 58.72 41.70 33.05 68.63 66.45 59.09 45.97 17.67%
  QoQ % 40.82% 26.17% -51.84% 3.28% 12.46% 28.54% -
  Horiz. % 127.74% 90.71% 71.89% 149.29% 144.55% 128.54% 100.00%
EY 1.70 2.40 3.03 1.46 1.50 1.69 2.18 -15.24%
  QoQ % -29.17% -20.79% 107.53% -2.67% -11.24% -22.48% -
  Horiz. % 77.98% 110.09% 138.99% 66.97% 68.81% 77.52% 100.00%
DY 0.00 10.59 10.68 0.00 0.00 0.00 8.77 -
  QoQ % 0.00% -0.84% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 120.75% 121.78% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.74 0.69 0.69 0.80 0.60 0.68 0.65 9.00%
  QoQ % 7.25% 0.00% -13.75% 33.33% -11.76% 4.62% -
  Horiz. % 113.85% 106.15% 106.15% 123.08% 92.31% 104.62% 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.
 


 

413  296  522  772 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.455+0.01 
 PUC 0.0550.00 
 MTAG 0.51+0.025 
 SAPNRG 0.27-0.005 
 ARMADA 0.445+0.005 
 MYEG 1.26+0.01 
 GPACKET-WB 0.325+0.005 
 KNM-WB 0.185+0.005 
 HSI-C7F 0.335-0.035 
 HSI-H8B 0.205+0.02 

TOP ARTICLES

1. To Mr Koon Yew Yin: Why You Should NOT Miss MTAG? MTAG
2. 【5G Related】Another Telco Tower Benefits from 5G – ROHAS TECNIC BHD 【5G Related】Another Telco Tower Benefits from 5G – ROHAS TECNIC BHD
3. Margin call is not a bad thing to have - Koon Yew Yin Koon Yew Yin's Blog
4. Malaysia Stock Analysis – Perdana (7108) Louis Yap Investment
5. 探预算案催化领域·布局年杪橱窗粉饰·7大首选股可脱颖而出 星洲日報/投資致富‧企業故事
6. MUI PROPERTY (3913) HIGH VALUE STOCK WITH POWERFUL GROWTH CATALYST, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. 《《 政府在预算案中大力推动e-wallet,那相关e-wallet龙头是否有受惠呢 》》 StockBuddy
8. Retail Strategy - Budget 2020 Stimuli to Drive 4Q Interest HLBank Research Highlights
Partners & Brokers