Highlights

[MBG] QoQ Quarter Result on 2012-01-31 [#4]

Stock [MBG]: MINTYE BHD
Announcement Date 30-Mar-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2012
Quarter 31-Jan-2012  [#4]
Profit Trend QoQ -     -21.93%    YoY -     42.89%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 10,984 15,448 14,020 12,922 15,073 15,491 12,830 -9.80%
  QoQ % -28.90% 10.19% 8.50% -14.27% -2.70% 20.74% -
  Horiz. % 85.61% 120.41% 109.28% 100.72% 117.48% 120.74% 100.00%
PBT 208 3,733 1,516 2,094 2,280 3,051 1,704 -75.24%
  QoQ % -94.43% 146.24% -27.60% -8.16% -25.27% 79.05% -
  Horiz. % 12.21% 219.07% 88.97% 122.89% 133.80% 179.05% 100.00%
Tax 243 -844 -399 -722 -556 -892 -470 -
  QoQ % 128.79% -111.53% 44.74% -29.86% 37.67% -89.79% -
  Horiz. % -51.70% 179.57% 84.89% 153.62% 118.30% 189.79% 100.00%
NP 451 2,889 1,117 1,372 1,724 2,159 1,234 -48.73%
  QoQ % -84.39% 158.64% -18.59% -20.42% -20.15% 74.96% -
  Horiz. % 36.55% 234.12% 90.52% 111.18% 139.71% 174.96% 100.00%
NP to SH 446 2,883 1,103 1,346 1,724 2,153 1,238 -49.21%
  QoQ % -84.53% 161.38% -18.05% -21.93% -19.93% 73.91% -
  Horiz. % 36.03% 232.88% 89.10% 108.72% 139.26% 173.91% 100.00%
Tax Rate -116.83 % 22.61 % 26.32 % 34.48 % 24.39 % 29.24 % 27.58 % -
  QoQ % -616.72% -14.10% -23.67% 41.37% -16.59% 6.02% -
  Horiz. % -423.60% 81.98% 95.43% 125.02% 88.43% 106.02% 100.00%
Total Cost 10,533 12,559 12,903 11,550 13,349 13,332 11,596 -6.18%
  QoQ % -16.13% -2.67% 11.71% -13.48% 0.13% 14.97% -
  Horiz. % 90.83% 108.30% 111.27% 99.60% 115.12% 114.97% 100.00%
Net Worth 105,184 105,184 107,615 106,400 104,780 103,392 106,200 -0.64%
  QoQ % 0.00% -2.26% 1.14% 1.55% 1.34% -2.64% -
  Horiz. % 99.04% 99.04% 101.33% 100.19% 98.66% 97.36% 100.00%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div - 7,600 - - 7,614 7,602 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.16% 0.00% -
  Horiz. % 0.00% 99.97% 0.00% 0.00% 100.16% 100.00% -
Div Payout % - % 263.61 % - % - % 441.70 % 353.11 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 25.09% 0.00% -
  Horiz. % 0.00% 74.65% 0.00% 0.00% 125.09% 100.00% -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 105,184 105,184 107,615 106,400 104,780 103,392 106,200 -0.64%
  QoQ % 0.00% -2.26% 1.14% 1.55% 1.34% -2.64% -
  Horiz. % 99.04% 99.04% 101.33% 100.19% 98.66% 97.36% 100.00%
NOSH 60,800 60,800 60,800 60,800 60,918 60,819 60,686 0.12%
  QoQ % 0.00% 0.00% 0.00% -0.19% 0.16% 0.22% -
  Horiz. % 100.19% 100.19% 100.19% 100.19% 100.38% 100.22% 100.00%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 4.11 % 18.70 % 7.97 % 10.62 % 11.44 % 13.94 % 9.62 % -43.13%
  QoQ % -78.02% 134.63% -24.95% -7.17% -17.93% 44.91% -
  Horiz. % 42.72% 194.39% 82.85% 110.40% 118.92% 144.91% 100.00%
ROE 0.42 % 2.74 % 1.02 % 1.27 % 1.65 % 2.08 % 1.17 % -49.33%
  QoQ % -84.67% 168.63% -19.69% -23.03% -20.67% 77.78% -
  Horiz. % 35.90% 234.19% 87.18% 108.55% 141.03% 177.78% 100.00%
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 18.07 25.41 23.06 21.25 24.74 25.47 21.14 -9.89%
  QoQ % -28.89% 10.19% 8.52% -14.11% -2.87% 20.48% -
  Horiz. % 85.48% 120.20% 109.08% 100.52% 117.03% 120.48% 100.00%
EPS 0.73 4.74 1.81 2.21 2.83 3.54 2.04 -49.44%
  QoQ % -84.60% 161.88% -18.10% -21.91% -20.06% 73.53% -
  Horiz. % 35.78% 232.35% 88.73% 108.33% 138.73% 173.53% 100.00%
DPS 0.00 12.50 0.00 0.00 12.50 12.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 100.00% 100.00% -
NAPS 1.7300 1.7300 1.7700 1.7500 1.7200 1.7000 1.7500 -0.76%
  QoQ % 0.00% -2.26% 1.14% 1.74% 1.18% -2.86% -
  Horiz. % 98.86% 98.86% 101.14% 100.00% 98.29% 97.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 18.07 25.41 23.06 21.25 24.79 25.48 21.10 -9.78%
  QoQ % -28.89% 10.19% 8.52% -14.28% -2.71% 20.76% -
  Horiz. % 85.64% 120.43% 109.29% 100.71% 117.49% 120.76% 100.00%
EPS 0.73 4.74 1.81 2.21 2.84 3.54 2.04 -49.44%
  QoQ % -84.60% 161.88% -18.10% -22.18% -19.77% 73.53% -
  Horiz. % 35.78% 232.35% 88.73% 108.33% 139.22% 173.53% 100.00%
DPS 0.00 12.50 0.00 0.00 12.52 12.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.16% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 100.16% 100.00% -
NAPS 1.7300 1.7300 1.7700 1.7500 1.7234 1.7005 1.7467 -0.64%
  QoQ % 0.00% -2.26% 1.14% 1.54% 1.35% -2.64% -
  Horiz. % 99.04% 99.04% 101.33% 100.19% 98.67% 97.36% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 1.4500 1.4400 1.3000 1.5000 1.1600 1.2200 1.2300 -
P/RPS 8.03 5.67 5.64 7.06 4.69 4.79 5.82 23.81%
  QoQ % 41.62% 0.53% -20.11% 50.53% -2.09% -17.70% -
  Horiz. % 137.97% 97.42% 96.91% 121.31% 80.58% 82.30% 100.00%
P/EPS 197.67 30.37 71.66 67.76 40.99 34.46 60.29 119.90%
  QoQ % 550.87% -57.62% 5.76% 65.31% 18.95% -42.84% -
  Horiz. % 327.87% 50.37% 118.86% 112.39% 67.99% 57.16% 100.00%
EY 0.51 3.29 1.40 1.48 2.44 2.90 1.66 -54.31%
  QoQ % -84.50% 135.00% -5.41% -39.34% -15.86% 74.70% -
  Horiz. % 30.72% 198.19% 84.34% 89.16% 146.99% 174.70% 100.00%
DY 0.00 8.68 0.00 0.00 10.78 10.25 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 5.17% 0.00% -
  Horiz. % 0.00% 84.68% 0.00% 0.00% 105.17% 100.00% -
P/NAPS 0.84 0.83 0.73 0.86 0.67 0.72 0.70 12.86%
  QoQ % 1.20% 13.70% -15.12% 28.36% -6.94% 2.86% -
  Horiz. % 120.00% 118.57% 104.29% 122.86% 95.71% 102.86% 100.00%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 21/12/12 27/09/12 29/06/12 30/03/12 28/12/11 29/09/11 28/06/11 -
Price 1.4000 1.4400 1.4600 1.3000 1.1800 1.1700 1.4000 -
P/RPS 7.75 5.67 6.33 6.12 4.77 4.59 6.62 11.03%
  QoQ % 36.68% -10.43% 3.43% 28.30% 3.92% -30.66% -
  Horiz. % 117.07% 85.65% 95.62% 92.45% 72.05% 69.34% 100.00%
P/EPS 190.85 30.37 80.48 58.72 41.70 33.05 68.63 97.14%
  QoQ % 528.42% -62.26% 37.06% 40.82% 26.17% -51.84% -
  Horiz. % 278.09% 44.25% 117.27% 85.56% 60.76% 48.16% 100.00%
EY 0.52 3.29 1.24 1.70 2.40 3.03 1.46 -49.60%
  QoQ % -84.19% 165.32% -27.06% -29.17% -20.79% 107.53% -
  Horiz. % 35.62% 225.34% 84.93% 116.44% 164.38% 207.53% 100.00%
DY 0.00 8.68 0.00 0.00 10.59 10.68 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -0.84% 0.00% -
  Horiz. % 0.00% 81.27% 0.00% 0.00% 99.16% 100.00% -
P/NAPS 0.81 0.83 0.82 0.74 0.69 0.69 0.80 0.83%
  QoQ % -2.41% 1.22% 10.81% 7.25% 0.00% -13.75% -
  Horiz. % 101.25% 103.75% 102.50% 92.50% 86.25% 86.25% 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.
 


 

329  377  563  710 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.015 
 ARMADA 0.315+0.01 
 GPACKET-WB 0.265+0.01 
 SAPNRG-WA 0.12+0.005 
 HSI-H6S 0.165+0.045 
 HSI-C7E 0.21-0.085 
 HSI-H8E 0.29+0.05 
 KNM 0.38+0.005 
 VSOLAR 0.100.00 
 HSI-H6T 0.47+0.095 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
3. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
4. [转贴] 巴菲特告訴孩子:成為富有的人,一生只需要3種投資 Good Articles to Share
5. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
6. 《《 这只股走了一大轮,是什么原因导致这一路的上涨呢? 》》 StockBuddy
7. AirAsia - Weighed down by leased aircraft and high fuel cost AmInvest Research Reports
8. MQ Research: Impact of Saudi Oil Attacks on Malaysian O&G KL Trader Investment Research Articles
Partners & Brokers