Highlights

[MBG] QoQ Quarter Result on 2005-01-31 [#4]

Stock [MBG]: MINTYE BHD
Announcement Date 30-Mar-2005
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2005
Quarter 31-Jan-2005  [#4]
Profit Trend QoQ -     -20.47%    YoY -     23.61%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Revenue 15,203 14,678 13,340 13,878 14,782 16,396 14,720 2.17%
  QoQ % 3.58% 10.03% -3.88% -6.12% -9.84% 11.39% -
  Horiz. % 103.28% 99.71% 90.62% 94.28% 100.42% 111.39% 100.00%
PBT 1,384 3,177 1,982 2,146 2,758 4,455 -339 -
  QoQ % -56.44% 60.29% -7.64% -22.19% -38.09% 1,414.16% -
  Horiz. % -408.26% -937.17% -584.66% -633.04% -813.57% -1,314.16% 100.00%
Tax -289 -506 -518 -413 -579 -1,050 -795 -48.97%
  QoQ % 42.89% 2.32% -25.42% 28.67% 44.86% -32.08% -
  Horiz. % 36.35% 63.65% 65.16% 51.95% 72.83% 132.08% 100.00%
NP 1,095 2,671 1,464 1,733 2,179 3,405 -1,134 -
  QoQ % -59.00% 82.45% -15.52% -20.47% -36.01% 400.26% -
  Horiz. % -96.56% -235.54% -129.10% -152.82% -192.15% -300.26% 100.00%
NP to SH 1,073 2,629 1,464 1,733 2,179 3,405 -1,134 -
  QoQ % -59.19% 79.58% -15.52% -20.47% -36.01% 400.26% -
  Horiz. % -94.62% -231.83% -129.10% -152.82% -192.15% -300.26% 100.00%
Tax Rate 20.88 % 15.93 % 26.14 % 19.25 % 20.99 % 23.57 % - % -
  QoQ % 31.07% -39.06% 35.79% -8.29% -10.95% 0.00% -
  Horiz. % 88.59% 67.59% 110.90% 81.67% 89.05% 100.00% -
Total Cost 14,108 12,007 11,876 12,145 12,603 12,991 15,854 -7.46%
  QoQ % 17.50% 1.10% -2.21% -3.63% -2.99% -18.06% -
  Horiz. % 88.99% 75.73% 74.91% 76.61% 79.49% 81.94% 100.00%
Net Worth 93,887 92,501 93,550 91,818 90,081 88,165 87,930 4.45%
  QoQ % 1.50% -1.12% 1.89% 1.93% 2.17% 0.27% -
  Horiz. % 106.77% 105.20% 106.39% 104.42% 102.45% 100.27% 100.00%
Dividend
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Div - 3,651 - - - 3,648 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.09% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 138.89 % - % - % - % 107.14 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 129.63% 0.00% 0.00% 0.00% 100.00% -
Equity
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Net Worth 93,887 92,501 93,550 91,818 90,081 88,165 87,930 4.45%
  QoQ % 1.50% -1.12% 1.89% 1.93% 2.17% 0.27% -
  Horiz. % 106.77% 105.20% 106.39% 104.42% 102.45% 100.27% 100.00%
NOSH 60,965 60,856 60,746 60,807 60,865 60,803 60,641 0.36%
  QoQ % 0.18% 0.18% -0.10% -0.10% 0.10% 0.27% -
  Horiz. % 100.53% 100.35% 100.17% 100.27% 100.37% 100.27% 100.00%
Ratio Analysis
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
NP Margin 7.20 % 18.20 % 10.97 % 12.49 % 14.74 % 20.77 % -7.70 % -
  QoQ % -60.44% 65.91% -12.17% -15.26% -29.03% 369.74% -
  Horiz. % -93.51% -236.36% -142.47% -162.21% -191.43% -269.74% 100.00%
ROE 1.14 % 2.84 % 1.56 % 1.89 % 2.42 % 3.86 % -1.29 % -
  QoQ % -59.86% 82.05% -17.46% -21.90% -37.31% 399.22% -
  Horiz. % -88.37% -220.16% -120.93% -146.51% -187.60% -299.22% 100.00%
Per Share
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 24.94 24.12 21.96 22.82 24.29 26.97 24.27 1.83%
  QoQ % 3.40% 9.84% -3.77% -6.05% -9.94% 11.12% -
  Horiz. % 102.76% 99.38% 90.48% 94.03% 100.08% 111.12% 100.00%
EPS 1.76 4.32 2.41 2.85 3.58 5.60 -1.87 -
  QoQ % -59.26% 79.25% -15.44% -20.39% -36.07% 399.47% -
  Horiz. % -94.12% -231.02% -128.88% -152.41% -191.44% -299.47% 100.00%
DPS 0.00 6.00 0.00 0.00 0.00 6.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.5400 1.5200 1.5400 1.5100 1.4800 1.4500 1.4500 4.08%
  QoQ % 1.32% -1.30% 1.99% 2.03% 2.07% 0.00% -
  Horiz. % 106.21% 104.83% 106.21% 104.14% 102.07% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 25.00 24.14 21.94 22.83 24.31 26.97 24.21 2.16%
  QoQ % 3.56% 10.03% -3.90% -6.09% -9.86% 11.40% -
  Horiz. % 103.26% 99.71% 90.62% 94.30% 100.41% 111.40% 100.00%
EPS 1.76 4.32 2.41 2.85 3.58 5.60 -1.87 -
  QoQ % -59.26% 79.25% -15.44% -20.39% -36.07% 399.47% -
  Horiz. % -94.12% -231.02% -128.88% -152.41% -191.44% -299.47% 100.00%
DPS 0.00 6.01 0.00 0.00 0.00 6.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.17% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.5442 1.5214 1.5387 1.5102 1.4816 1.4501 1.4462 4.46%
  QoQ % 1.50% -1.12% 1.89% 1.93% 2.17% 0.27% -
  Horiz. % 106.78% 105.20% 106.40% 104.43% 102.45% 100.27% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 -
Price 1.2000 1.2500 1.2300 1.4500 1.4000 1.2600 1.4500 -
P/RPS 4.81 5.18 5.60 6.35 5.76 4.67 5.97 -13.38%
  QoQ % -7.14% -7.50% -11.81% 10.24% 23.34% -21.78% -
  Horiz. % 80.57% 86.77% 93.80% 106.37% 96.48% 78.22% 100.00%
P/EPS 68.18 28.94 51.04 50.88 39.11 22.50 -77.54 -
  QoQ % 135.59% -43.30% 0.31% 30.09% 73.82% 129.02% -
  Horiz. % -87.93% -37.32% -65.82% -65.62% -50.44% -29.02% 100.00%
EY 1.47 3.46 1.96 1.97 2.56 4.44 -1.29 -
  QoQ % -57.51% 76.53% -0.51% -23.05% -42.34% 444.19% -
  Horiz. % -113.95% -268.22% -151.94% -152.71% -198.45% -344.19% 100.00%
DY 0.00 4.80 0.00 0.00 0.00 4.76 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.84% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.78 0.82 0.80 0.96 0.95 0.87 1.00 -15.23%
  QoQ % -4.88% 2.50% -16.67% 1.05% 9.20% -13.00% -
  Horiz. % 78.00% 82.00% 80.00% 96.00% 95.00% 87.00% 100.00%
Price Multiplier on Announcement Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 12/01/06 28/09/05 30/06/05 30/03/05 23/12/04 28/09/04 30/06/04 -
Price 1.3000 1.2000 1.3200 1.2400 1.3500 1.3600 1.4600 -
P/RPS 5.21 4.98 6.01 5.43 5.56 5.04 6.01 -9.06%
  QoQ % 4.62% -17.14% 10.68% -2.34% 10.32% -16.14% -
  Horiz. % 86.69% 82.86% 100.00% 90.35% 92.51% 83.86% 100.00%
P/EPS 73.86 27.78 54.77 43.51 37.71 24.29 -78.07 -
  QoQ % 165.87% -49.28% 25.88% 15.38% 55.25% 131.11% -
  Horiz. % -94.61% -35.58% -70.15% -55.73% -48.30% -31.11% 100.00%
EY 1.35 3.60 1.83 2.30 2.65 4.12 -1.28 -
  QoQ % -62.50% 96.72% -20.43% -13.21% -35.68% 421.88% -
  Horiz. % -105.47% -281.25% -142.97% -179.69% -207.03% -321.88% 100.00%
DY 0.00 5.00 0.00 0.00 0.00 4.41 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 113.38% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.84 0.79 0.86 0.82 0.91 0.94 1.01 -11.53%
  QoQ % 6.33% -8.14% 4.88% -9.89% -3.19% -6.93% -
  Horiz. % 83.17% 78.22% 85.15% 81.19% 90.10% 93.07% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers