Highlights

[MBG] QoQ Quarter Result on 2005-07-31 [#2]

Stock [MBG]: MINTYE BHD
Announcement Date 28-Sep-2005
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2006
Quarter 31-Jul-2005  [#2]
Profit Trend QoQ -     79.58%    YoY -     -22.79%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 12,454 12,648 15,203 14,678 13,340 13,878 14,782 -10.82%
  QoQ % -1.53% -16.81% 3.58% 10.03% -3.88% -6.12% -
  Horiz. % 84.25% 85.56% 102.85% 99.30% 90.24% 93.88% 100.00%
PBT 1,660 1,013 1,384 3,177 1,982 2,146 2,758 -28.78%
  QoQ % 63.87% -26.81% -56.44% 60.29% -7.64% -22.19% -
  Horiz. % 60.19% 36.73% 50.18% 115.19% 71.86% 77.81% 100.00%
Tax -211 -186 -289 -506 -518 -413 -579 -49.07%
  QoQ % -13.44% 35.64% 42.89% 2.32% -25.42% 28.67% -
  Horiz. % 36.44% 32.12% 49.91% 87.39% 89.46% 71.33% 100.00%
NP 1,449 827 1,095 2,671 1,464 1,733 2,179 -23.87%
  QoQ % 75.21% -24.47% -59.00% 82.45% -15.52% -20.47% -
  Horiz. % 66.50% 37.95% 50.25% 122.58% 67.19% 79.53% 100.00%
NP to SH 1,412 843 1,073 2,629 1,464 1,733 2,179 -25.18%
  QoQ % 67.50% -21.44% -59.19% 79.58% -15.52% -20.47% -
  Horiz. % 64.80% 38.69% 49.24% 120.65% 67.19% 79.53% 100.00%
Tax Rate 12.71 % 18.36 % 20.88 % 15.93 % 26.14 % 19.25 % 20.99 % -28.49%
  QoQ % -30.77% -12.07% 31.07% -39.06% 35.79% -8.29% -
  Horiz. % 60.55% 87.47% 99.48% 75.89% 124.54% 91.71% 100.00%
Total Cost 11,005 11,821 14,108 12,007 11,876 12,145 12,603 -8.67%
  QoQ % -6.90% -16.21% 17.50% 1.10% -2.21% -3.63% -
  Horiz. % 87.32% 93.80% 111.94% 95.27% 94.23% 96.37% 100.00%
Net Worth 95,553 96,429 93,887 92,501 93,550 91,818 90,081 4.02%
  QoQ % -0.91% 2.71% 1.50% -1.12% 1.89% 1.93% -
  Horiz. % 106.07% 107.05% 104.22% 102.69% 103.85% 101.93% 100.00%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div - - - 3,651 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 138.89 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 95,553 96,429 93,887 92,501 93,550 91,818 90,081 4.02%
  QoQ % -0.91% 2.71% 1.50% -1.12% 1.89% 1.93% -
  Horiz. % 106.07% 107.05% 104.22% 102.69% 103.85% 101.93% 100.00%
NOSH 60,862 60,647 60,965 60,856 60,746 60,807 60,865 -0.00%
  QoQ % 0.35% -0.52% 0.18% 0.18% -0.10% -0.10% -
  Horiz. % 99.99% 99.64% 100.16% 99.98% 99.80% 99.90% 100.00%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin 11.63 % 6.54 % 7.20 % 18.20 % 10.97 % 12.49 % 14.74 % -14.65%
  QoQ % 77.83% -9.17% -60.44% 65.91% -12.17% -15.26% -
  Horiz. % 78.90% 44.37% 48.85% 123.47% 74.42% 84.74% 100.00%
ROE 1.48 % 0.87 % 1.14 % 2.84 % 1.56 % 1.89 % 2.42 % -28.02%
  QoQ % 70.11% -23.68% -59.86% 82.05% -17.46% -21.90% -
  Horiz. % 61.16% 35.95% 47.11% 117.36% 64.46% 78.10% 100.00%
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 20.46 20.85 24.94 24.12 21.96 22.82 24.29 -10.84%
  QoQ % -1.87% -16.40% 3.40% 9.84% -3.77% -6.05% -
  Horiz. % 84.23% 85.84% 102.68% 99.30% 90.41% 93.95% 100.00%
EPS 2.32 1.39 1.76 4.32 2.41 2.85 3.58 -25.17%
  QoQ % 66.91% -21.02% -59.26% 79.25% -15.44% -20.39% -
  Horiz. % 64.80% 38.83% 49.16% 120.67% 67.32% 79.61% 100.00%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.5700 1.5900 1.5400 1.5200 1.5400 1.5100 1.4800 4.03%
  QoQ % -1.26% 3.25% 1.32% -1.30% 1.99% 2.03% -
  Horiz. % 106.08% 107.43% 104.05% 102.70% 104.05% 102.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 20.48 20.80 25.00 24.14 21.94 22.83 24.31 -10.83%
  QoQ % -1.54% -16.80% 3.56% 10.03% -3.90% -6.09% -
  Horiz. % 84.25% 85.56% 102.84% 99.30% 90.25% 93.91% 100.00%
EPS 2.32 1.39 1.76 4.32 2.41 2.85 3.58 -25.17%
  QoQ % 66.91% -21.02% -59.26% 79.25% -15.44% -20.39% -
  Horiz. % 64.80% 38.83% 49.16% 120.67% 67.32% 79.61% 100.00%
DPS 0.00 0.00 0.00 6.01 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.5716 1.5860 1.5442 1.5214 1.5387 1.5102 1.4816 4.02%
  QoQ % -0.91% 2.71% 1.50% -1.12% 1.89% 1.93% -
  Horiz. % 106.07% 107.05% 104.23% 102.69% 103.85% 101.93% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 1.2000 1.2200 1.2000 1.2500 1.2300 1.4500 1.4000 -
P/RPS 5.86 5.85 4.81 5.18 5.60 6.35 5.76 1.16%
  QoQ % 0.17% 21.62% -7.14% -7.50% -11.81% 10.24% -
  Horiz. % 101.74% 101.56% 83.51% 89.93% 97.22% 110.24% 100.00%
P/EPS 51.72 87.77 68.18 28.94 51.04 50.88 39.11 20.54%
  QoQ % -41.07% 28.73% 135.59% -43.30% 0.31% 30.09% -
  Horiz. % 132.24% 224.42% 174.33% 74.00% 130.50% 130.09% 100.00%
EY 1.93 1.14 1.47 3.46 1.96 1.97 2.56 -17.21%
  QoQ % 69.30% -22.45% -57.51% 76.53% -0.51% -23.05% -
  Horiz. % 75.39% 44.53% 57.42% 135.16% 76.56% 76.95% 100.00%
DY 0.00 0.00 0.00 4.80 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.76 0.77 0.78 0.82 0.80 0.96 0.95 -13.86%
  QoQ % -1.30% -1.28% -4.88% 2.50% -16.67% 1.05% -
  Horiz. % 80.00% 81.05% 82.11% 86.32% 84.21% 101.05% 100.00%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 19/06/06 29/03/06 12/01/06 28/09/05 30/06/05 30/03/05 23/12/04 -
Price 1.2400 1.2000 1.3000 1.2000 1.3200 1.2400 1.3500 -
P/RPS 6.06 5.75 5.21 4.98 6.01 5.43 5.56 5.93%
  QoQ % 5.39% 10.36% 4.62% -17.14% 10.68% -2.34% -
  Horiz. % 108.99% 103.42% 93.71% 89.57% 108.09% 97.66% 100.00%
P/EPS 53.45 86.33 73.86 27.78 54.77 43.51 37.71 26.26%
  QoQ % -38.09% 16.88% 165.87% -49.28% 25.88% 15.38% -
  Horiz. % 141.74% 228.93% 195.86% 73.67% 145.24% 115.38% 100.00%
EY 1.87 1.16 1.35 3.60 1.83 2.30 2.65 -20.79%
  QoQ % 61.21% -14.07% -62.50% 96.72% -20.43% -13.21% -
  Horiz. % 70.57% 43.77% 50.94% 135.85% 69.06% 86.79% 100.00%
DY 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.79 0.75 0.84 0.79 0.86 0.82 0.91 -9.02%
  QoQ % 5.33% -10.71% 6.33% -8.14% 4.88% -9.89% -
  Horiz. % 86.81% 82.42% 92.31% 86.81% 94.51% 90.11% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
4. Cutting Your Losses Our Investment Journey
5. Am I a Chinese Chauvinistic? Sslee blog
6. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
7. 高息股转型投资法 Our Investment Journey
8. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
Partners & Brokers