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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

497  407  524  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.005 
 KANGER 0.22-0.015 
 MUIIND 0.115-0.005 
 MTOUCHE 0.06-0.005 
 PHB 0.03+0.005 
 SAPNRG 0.105-0.005 
 CAREPLS 3.18+0.03 
 HLT 1.66-0.01 
 PARLO 0.40-0.15 
 PASUKGB 0.0750.00 

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!
PARTNERS & BROKERS