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 - 60,684
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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
3. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
4. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
5. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
6. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
7. Investment Psychology is Indispensable - Koon Yew Yin Koon Yew Yin's Blog
8. AAX - 2019 IS A STEP CLOSER TO THE BIG FAT MEAT? - YiStock AIRASIA X
Partners & Brokers