Highlights

[MBG] QoQ Quarter Result on 2010-01-31 [#4]

Stock [MBG]: MINTYE BHD
Announcement Date 26-Mar-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2010
Quarter 31-Jan-2010  [#4]
Profit Trend QoQ -     -19.26%    YoY -     65.60%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 12,489 13,196 12,415 12,153 13,008 13,736 12,315 0.94%
  QoQ % -5.36% 6.29% 2.16% -6.57% -5.30% 11.54% -
  Horiz. % 101.41% 107.15% 100.81% 98.68% 105.63% 111.54% 100.00%
PBT 1,596 2,148 1,893 1,273 1,747 3,539 2,481 -25.42%
  QoQ % -25.70% 13.47% 48.70% -27.13% -50.64% 42.64% -
  Horiz. % 64.33% 86.58% 76.30% 51.31% 70.42% 142.64% 100.00%
Tax -397 -575 -575 -350 -673 -801 -521 -16.53%
  QoQ % 30.96% 0.00% -64.29% 47.99% 15.98% -53.74% -
  Horiz. % 76.20% 110.36% 110.36% 67.18% 129.17% 153.74% 100.00%
NP 1,199 1,573 1,318 923 1,074 2,738 1,960 -27.87%
  QoQ % -23.78% 19.35% 42.80% -14.06% -60.77% 39.69% -
  Horiz. % 61.17% 80.26% 67.24% 47.09% 54.80% 139.69% 100.00%
NP to SH 1,202 1,508 1,228 876 1,085 2,712 1,954 -27.61%
  QoQ % -20.29% 22.80% 40.18% -19.26% -59.99% 38.79% -
  Horiz. % 61.51% 77.18% 62.85% 44.83% 55.53% 138.79% 100.00%
Tax Rate 24.87 % 26.77 % 30.38 % 27.49 % 38.52 % 22.63 % 21.00 % 11.90%
  QoQ % -7.10% -11.88% 10.51% -28.63% 70.22% 7.76% -
  Horiz. % 118.43% 127.48% 144.67% 130.90% 183.43% 107.76% 100.00%
Total Cost 11,290 11,623 11,097 11,230 11,934 10,998 10,355 5.92%
  QoQ % -2.87% 4.74% -1.18% -5.90% 8.51% 6.21% -
  Horiz. % 109.03% 112.25% 107.17% 108.45% 115.25% 106.21% 100.00%
Net Worth 103,809 107,019 105,170 102,199 101,794 103,980 101,656 1.40%
  QoQ % -3.00% 1.76% 2.91% 0.40% -2.10% 2.29% -
  Horiz. % 102.12% 105.28% 103.46% 100.53% 100.14% 102.29% 100.00%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div - 6,080 6,079 - - - - -
  QoQ % 0.00% 0.02% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.02% 100.00% - - - -
Div Payout % - % 403.23 % 495.05 % - % - % - % - % -
  QoQ % 0.00% -18.55% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 81.45% 100.00% - - - -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 103,809 107,019 105,170 102,199 101,794 103,980 101,656 1.40%
  QoQ % -3.00% 1.76% 2.91% 0.40% -2.10% 2.29% -
  Horiz. % 102.12% 105.28% 103.46% 100.53% 100.14% 102.29% 100.00%
NOSH 60,707 60,806 60,792 60,833 60,955 60,807 60,872 -0.18%
  QoQ % -0.16% 0.02% -0.07% -0.20% 0.24% -0.11% -
  Horiz. % 99.73% 99.89% 99.87% 99.94% 100.14% 99.89% 100.00%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 9.60 % 11.92 % 10.62 % 7.59 % 8.26 % 19.93 % 15.92 % -28.56%
  QoQ % -19.46% 12.24% 39.92% -8.11% -58.55% 25.19% -
  Horiz. % 60.30% 74.87% 66.71% 47.68% 51.88% 125.19% 100.00%
ROE 1.16 % 1.41 % 1.17 % 0.86 % 1.07 % 2.61 % 1.92 % -28.47%
  QoQ % -17.73% 20.51% 36.05% -19.63% -59.00% 35.94% -
  Horiz. % 60.42% 73.44% 60.94% 44.79% 55.73% 135.94% 100.00%
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 20.57 21.70 20.42 19.98 21.34 22.59 20.23 1.11%
  QoQ % -5.21% 6.27% 2.20% -6.37% -5.53% 11.67% -
  Horiz. % 101.68% 107.27% 100.94% 98.76% 105.49% 111.67% 100.00%
EPS 1.98 2.48 2.02 1.44 1.78 4.46 3.21 -27.47%
  QoQ % -20.16% 22.77% 40.28% -19.10% -60.09% 38.94% -
  Horiz. % 61.68% 77.26% 62.93% 44.86% 55.45% 138.94% 100.00%
DPS 0.00 10.00 10.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 100.00% - - - -
NAPS 1.7100 1.7600 1.7300 1.6800 1.6700 1.7100 1.6700 1.59%
  QoQ % -2.84% 1.73% 2.98% 0.60% -2.34% 2.40% -
  Horiz. % 102.40% 105.39% 103.59% 100.60% 100.00% 102.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 20.54 21.70 20.42 19.99 21.39 22.59 20.25 0.95%
  QoQ % -5.35% 6.27% 2.15% -6.55% -5.31% 11.56% -
  Horiz. % 101.43% 107.16% 100.84% 98.72% 105.63% 111.56% 100.00%
EPS 1.98 2.48 2.02 1.44 1.78 4.46 3.21 -27.47%
  QoQ % -20.16% 22.77% 40.28% -19.10% -60.09% 38.94% -
  Horiz. % 61.68% 77.26% 62.93% 44.86% 55.45% 138.94% 100.00%
DPS 0.00 10.00 10.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 100.00% - - - -
NAPS 1.7074 1.7602 1.7298 1.6809 1.6743 1.7102 1.6720 1.40%
  QoQ % -3.00% 1.76% 2.91% 0.39% -2.10% 2.28% -
  Horiz. % 102.12% 105.28% 103.46% 100.53% 100.14% 102.28% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 1.1400 1.2000 1.1000 1.0500 1.0800 0.9900 1.0000 -
P/RPS 5.54 5.53 5.39 5.26 5.06 4.38 4.94 7.92%
  QoQ % 0.18% 2.60% 2.47% 3.95% 15.53% -11.34% -
  Horiz. % 112.15% 111.94% 109.11% 106.48% 102.43% 88.66% 100.00%
P/EPS 57.58 48.39 54.46 72.92 60.67 22.20 31.15 50.45%
  QoQ % 18.99% -11.15% -25.32% 20.19% 173.29% -28.73% -
  Horiz. % 184.85% 155.35% 174.83% 234.09% 194.77% 71.27% 100.00%
EY 1.74 2.07 1.84 1.37 1.65 4.51 3.21 -33.45%
  QoQ % -15.94% 12.50% 34.31% -16.97% -63.41% 40.50% -
  Horiz. % 54.21% 64.49% 57.32% 42.68% 51.40% 140.50% 100.00%
DY 0.00 8.33 9.09 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% -8.36% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 91.64% 100.00% - - - -
P/NAPS 0.67 0.68 0.64 0.63 0.65 0.58 0.60 7.61%
  QoQ % -1.47% 6.25% 1.59% -3.08% 12.07% -3.33% -
  Horiz. % 111.67% 113.33% 106.67% 105.00% 108.33% 96.67% 100.00%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 20/12/10 30/09/10 28/06/10 26/03/10 15/12/09 24/09/09 30/06/09 -
Price 1.1700 1.1400 1.1800 1.0200 1.0400 0.9200 0.9400 -
P/RPS 5.69 5.25 5.78 5.11 4.87 4.07 4.65 14.36%
  QoQ % 8.38% -9.17% 13.11% 4.93% 19.66% -12.47% -
  Horiz. % 122.37% 112.90% 124.30% 109.89% 104.73% 87.53% 100.00%
P/EPS 59.09 45.97 58.42 70.83 58.43 20.63 29.28 59.49%
  QoQ % 28.54% -21.31% -17.52% 21.22% 183.23% -29.54% -
  Horiz. % 201.81% 157.00% 199.52% 241.91% 199.56% 70.46% 100.00%
EY 1.69 2.18 1.71 1.41 1.71 4.85 3.41 -37.29%
  QoQ % -22.48% 27.49% 21.28% -17.54% -64.74% 42.23% -
  Horiz. % 49.56% 63.93% 50.15% 41.35% 50.15% 142.23% 100.00%
DY 0.00 8.77 8.47 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 3.54% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 103.54% 100.00% - - - -
P/NAPS 0.68 0.65 0.68 0.61 0.62 0.54 0.56 13.78%
  QoQ % 4.62% -4.41% 11.48% -1.61% 14.81% -3.57% -
  Horiz. % 121.43% 116.07% 121.43% 108.93% 110.71% 96.43% 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.
 


 

335  331  567  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34+0.01 
 NETX 0.010.00 
 HSI-H6S 0.21+0.025 
 HSI-H8B 0.40+0.04 
 IKHMAS 0.1250.00 
 MNC-PA 0.0350.00 
 HSI-C7J 0.18-0.035 
 VSOLAR 0.090.00 
 FGV 0.915+0.02 
 GPACKET-WB 0.26-0.01 
Partners & Brokers