Highlights

[MBG] QoQ Quarter Result on 2009-01-31 [#4]

Stock [MBG]: MINTYE BHD
Announcement Date 25-Mar-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2009
Quarter 31-Jan-2009  [#4]
Profit Trend QoQ -     171.39%    YoY -     -60.76%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 13,008 13,736 12,315 10,947 13,062 15,482 13,892 -4.28%
  QoQ % -5.30% 11.54% 12.50% -16.19% -15.63% 11.45% -
  Horiz. % 93.64% 98.88% 88.65% 78.80% 94.03% 111.45% 100.00%
PBT 1,747 3,539 2,481 565 69 2,986 2,400 -19.03%
  QoQ % -50.64% 42.64% 339.12% 718.84% -97.69% 24.42% -
  Horiz. % 72.79% 147.46% 103.38% 23.54% 2.88% 124.42% 100.00%
Tax -673 -801 -521 -72 -621 -1,669 -1,410 -38.84%
  QoQ % 15.98% -53.74% -623.61% 88.41% 62.79% -18.37% -
  Horiz. % 47.73% 56.81% 36.95% 5.11% 44.04% 118.37% 100.00%
NP 1,074 2,738 1,960 493 -552 1,317 990 5.56%
  QoQ % -60.77% 39.69% 297.57% 189.31% -141.91% 33.03% -
  Horiz. % 108.48% 276.57% 197.98% 49.80% -55.76% 133.03% 100.00%
NP to SH 1,085 2,712 1,954 529 -741 1,112 904 12.90%
  QoQ % -59.99% 38.79% 269.38% 171.39% -166.64% 23.01% -
  Horiz. % 120.02% 300.00% 216.15% 58.52% -81.97% 123.01% 100.00%
Tax Rate 38.52 % 22.63 % 21.00 % 12.74 % 900.00 % 55.89 % 58.75 % -24.47%
  QoQ % 70.22% 7.76% 64.84% -98.58% 1,510.31% -4.87% -
  Horiz. % 65.57% 38.52% 35.74% 21.69% 1,531.91% 95.13% 100.00%
Total Cost 11,934 10,998 10,355 10,454 13,614 14,165 12,902 -5.05%
  QoQ % 8.51% 6.21% -0.95% -23.21% -3.89% 9.79% -
  Horiz. % 92.50% 85.24% 80.26% 81.03% 105.52% 109.79% 100.00%
Net Worth 101,794 103,980 101,656 60,526 99,002 103,908 102,534 -0.48%
  QoQ % -2.10% 2.29% 67.95% -38.86% -4.72% 1.34% -
  Horiz. % 99.28% 101.41% 99.14% 59.03% 96.56% 101.34% 100.00%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div - - - - - - 5,460 -
  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 % - % - % - % - % - % - % 604.03 % -
  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
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 101,794 103,980 101,656 60,526 99,002 103,908 102,534 -0.48%
  QoQ % -2.10% 2.29% 67.95% -38.86% -4.72% 1.34% -
  Horiz. % 99.28% 101.41% 99.14% 59.03% 96.56% 101.34% 100.00%
NOSH 60,955 60,807 60,872 60,526 60,737 60,765 60,671 0.31%
  QoQ % 0.24% -0.11% 0.57% -0.35% -0.04% 0.15% -
  Horiz. % 100.47% 100.22% 100.33% 99.76% 100.11% 100.15% 100.00%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 8.26 % 19.93 % 15.92 % 4.50 % -4.23 % 8.51 % 7.13 % 10.28%
  QoQ % -58.55% 25.19% 253.78% 206.38% -149.71% 19.35% -
  Horiz. % 115.85% 279.52% 223.28% 63.11% -59.33% 119.35% 100.00%
ROE 1.07 % 2.61 % 1.92 % 0.87 % -0.75 % 1.07 % 0.88 % 13.88%
  QoQ % -59.00% 35.94% 120.69% 216.00% -170.09% 21.59% -
  Horiz. % 121.59% 296.59% 218.18% 98.86% -85.23% 121.59% 100.00%
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 21.34 22.59 20.23 18.09 21.51 25.48 22.90 -4.58%
  QoQ % -5.53% 11.67% 11.83% -15.90% -15.58% 11.27% -
  Horiz. % 93.19% 98.65% 88.34% 79.00% 93.93% 111.27% 100.00%
EPS 1.78 4.46 3.21 0.87 -1.22 1.83 1.49 12.55%
  QoQ % -60.09% 38.94% 268.97% 171.31% -166.67% 22.82% -
  Horiz. % 119.46% 299.33% 215.44% 58.39% -81.88% 122.82% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 9.00 -
  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 1.6700 1.7100 1.6700 1.0000 1.6300 1.7100 1.6900 -0.79%
  QoQ % -2.34% 2.40% 67.00% -38.65% -4.68% 1.18% -
  Horiz. % 98.82% 101.18% 98.82% 59.17% 96.45% 101.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 21.39 22.59 20.25 18.00 21.48 25.46 22.85 -4.29%
  QoQ % -5.31% 11.56% 12.50% -16.20% -15.63% 11.42% -
  Horiz. % 93.61% 98.86% 88.62% 78.77% 94.00% 111.42% 100.00%
EPS 1.78 4.46 3.21 0.87 -1.22 1.83 1.49 12.55%
  QoQ % -60.09% 38.94% 268.97% 171.31% -166.67% 22.82% -
  Horiz. % 119.46% 299.33% 215.44% 58.39% -81.88% 122.82% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 8.98 -
  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 1.6743 1.7102 1.6720 0.9955 1.6283 1.7090 1.6864 -0.48%
  QoQ % -2.10% 2.28% 67.96% -38.86% -4.72% 1.34% -
  Horiz. % 99.28% 101.41% 99.15% 59.03% 96.55% 101.34% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 1.0800 0.9900 1.0000 1.0200 0.7600 1.0800 1.0600 -
P/RPS 5.06 4.38 4.94 5.64 3.53 4.24 4.63 6.08%
  QoQ % 15.53% -11.34% -12.41% 59.77% -16.75% -8.42% -
  Horiz. % 109.29% 94.60% 106.70% 121.81% 76.24% 91.58% 100.00%
P/EPS 60.67 22.20 31.15 116.70 -62.30 59.02 71.14 -10.04%
  QoQ % 173.29% -28.73% -73.31% 287.32% -205.56% -17.04% -
  Horiz. % 85.28% 31.21% 43.79% 164.04% -87.57% 82.96% 100.00%
EY 1.65 4.51 3.21 0.86 -1.61 1.69 1.41 11.02%
  QoQ % -63.41% 40.50% 273.26% 153.42% -195.27% 19.86% -
  Horiz. % 117.02% 319.86% 227.66% 60.99% -114.18% 119.86% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.49 -
  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 0.65 0.58 0.60 1.02 0.47 0.63 0.63 2.10%
  QoQ % 12.07% -3.33% -41.18% 117.02% -25.40% 0.00% -
  Horiz. % 103.17% 92.06% 95.24% 161.90% 74.60% 100.00% 100.00%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 15/12/09 24/09/09 30/06/09 25/03/09 12/12/08 26/09/08 30/06/08 -
Price 1.0400 0.9200 0.9400 0.6400 0.8600 0.8400 1.2000 -
P/RPS 4.87 4.07 4.65 3.54 4.00 3.30 5.24 -4.75%
  QoQ % 19.66% -12.47% 31.36% -11.50% 21.21% -37.02% -
  Horiz. % 92.94% 77.67% 88.74% 67.56% 76.34% 62.98% 100.00%
P/EPS 58.43 20.63 29.28 73.23 -70.49 45.90 80.54 -19.21%
  QoQ % 183.23% -29.54% -60.02% 203.89% -253.57% -43.01% -
  Horiz. % 72.55% 25.61% 36.35% 90.92% -87.52% 56.99% 100.00%
EY 1.71 4.85 3.41 1.37 -1.42 2.18 1.24 23.82%
  QoQ % -64.74% 42.23% 148.91% 196.48% -165.14% 75.81% -
  Horiz. % 137.90% 391.13% 275.00% 110.48% -114.52% 175.81% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.50 -
  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 0.62 0.54 0.56 0.64 0.53 0.49 0.71 -8.62%
  QoQ % 14.81% -3.57% -12.50% 20.75% 8.16% -30.99% -
  Horiz. % 87.32% 76.06% 78.87% 90.14% 74.65% 69.01% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

476  362  566  685 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.115-0.015 
 KANGER 0.145-0.035 
 IRIS 0.325+0.045 
 BINTAI 0.665+0.13 
 INIX 0.26-0.025 
 MTOUCHE 0.06+0.01 
 CONNECT 0.165+0.025 
 DOLPHIN-WB 0.035+0.01 
 MTRONIC 0.0850.00 
 KSTAR 0.245+0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Stock Pick Year 2020 - 30 Sep Result Stock Pick Contest Year 2020
2. BE SMART AND DOMINAN !!!! INVEST DOMINAN ON UNDERVALUED POSITION Target Invest - We Target, We Invest
3. NAIM (5073) At 74.5 sen is Giving a 18 Sen Dividend soon. That means Rm180 per share or 24.1% Yield (equals to 13 months int rate of 1.75% in Malaysia THE INVESTMENT APPROACH OF CALVIN TAN
4. 明年恐产量过剩‧艾毕斯:手套股超越基本面 星洲日報/投資致富‧企業故事
5. LOTTE CHEMICAL TITAN HOLDINGS BHD (5284) - TURNAROUND STORY? JAW Place Research
6. TOPGLOV 30/9/2020 IF TURN UP WILL BE SUPERBULL AGAIN ! pakatanharapan
7. How to make money when glove stock price fluctuates? Koon Yew Yin Koon Yew Yin's Blog
8. Top Glove chairman on strategy and tackling challenges as company posts record profit gloveharicut
PARTNERS & BROKERS