Highlights

[MBG] QoQ Quarter Result on 2006-07-31 [#2]

Stock [MBG]: MINTYE BHD
Announcement Date 14-Sep-2006
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2007
Quarter 31-Jul-2006  [#2]
Profit Trend QoQ -     -9.63%    YoY -     -51.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 11,954 13,548 12,777 12,645 12,454 12,648 15,203 -14.85%
  QoQ % -11.77% 6.03% 1.04% 1.53% -1.53% -16.81% -
  Horiz. % 78.63% 89.11% 84.04% 83.17% 81.92% 83.19% 100.00%
PBT 1,767 1,377 4,314 1,717 1,660 1,013 1,384 17.74%
  QoQ % 28.32% -68.08% 151.25% 3.43% 63.87% -26.81% -
  Horiz. % 127.67% 99.49% 311.71% 124.06% 119.94% 73.19% 100.00%
Tax -38 -400 -400 -418 -211 -186 -289 -74.24%
  QoQ % 90.50% 0.00% 4.31% -98.10% -13.44% 35.64% -
  Horiz. % 13.15% 138.41% 138.41% 144.64% 73.01% 64.36% 100.00%
NP 1,729 977 3,914 1,299 1,449 827 1,095 35.71%
  QoQ % 76.97% -75.04% 201.31% -10.35% 75.21% -24.47% -
  Horiz. % 157.90% 89.22% 357.44% 118.63% 132.33% 75.53% 100.00%
NP to SH 1,674 923 3,941 1,276 1,412 843 1,073 34.62%
  QoQ % 81.37% -76.58% 208.86% -9.63% 67.50% -21.44% -
  Horiz. % 156.01% 86.02% 367.29% 118.92% 131.59% 78.56% 100.00%
Tax Rate 2.15 % 29.05 % 9.27 % 24.34 % 12.71 % 18.36 % 20.88 % -78.12%
  QoQ % -92.60% 213.38% -61.91% 91.50% -30.77% -12.07% -
  Horiz. % 10.30% 139.13% 44.40% 116.57% 60.87% 87.93% 100.00%
Total Cost 10,225 12,571 8,863 11,346 11,005 11,821 14,108 -19.36%
  QoQ % -18.66% 41.84% -21.88% 3.10% -6.90% -16.21% -
  Horiz. % 72.48% 89.11% 62.82% 80.42% 78.01% 83.79% 100.00%
Net Worth 99,831 98,372 97,308 97,219 95,553 96,429 93,887 4.19%
  QoQ % 1.48% 1.09% 0.09% 1.74% -0.91% 2.71% -
  Horiz. % 106.33% 104.78% 103.64% 103.55% 101.77% 102.71% 100.00%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 99,831 98,372 97,308 97,219 95,553 96,429 93,887 4.19%
  QoQ % 1.48% 1.09% 0.09% 1.74% -0.91% 2.71% -
  Horiz. % 106.33% 104.78% 103.64% 103.55% 101.77% 102.71% 100.00%
NOSH 60,872 60,723 60,817 60,761 60,862 60,647 60,965 -0.10%
  QoQ % 0.25% -0.15% 0.09% -0.16% 0.35% -0.52% -
  Horiz. % 99.85% 99.60% 99.76% 99.67% 99.83% 99.48% 100.00%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 14.46 % 7.21 % 30.63 % 10.27 % 11.63 % 6.54 % 7.20 % 59.38%
  QoQ % 100.55% -76.46% 198.25% -11.69% 77.83% -9.17% -
  Horiz. % 200.83% 100.14% 425.42% 142.64% 161.53% 90.83% 100.00%
ROE 1.68 % 0.94 % 4.05 % 1.31 % 1.48 % 0.87 % 1.14 % 29.59%
  QoQ % 78.72% -76.79% 209.16% -11.49% 70.11% -23.68% -
  Horiz. % 147.37% 82.46% 355.26% 114.91% 129.82% 76.32% 100.00%
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 19.64 22.31 21.01 20.81 20.46 20.85 24.94 -14.76%
  QoQ % -11.97% 6.19% 0.96% 1.71% -1.87% -16.40% -
  Horiz. % 78.75% 89.45% 84.24% 83.44% 82.04% 83.60% 100.00%
EPS 2.75 1.52 6.48 2.10 2.32 1.39 1.76 34.76%
  QoQ % 80.92% -76.54% 208.57% -9.48% 66.91% -21.02% -
  Horiz. % 156.25% 86.36% 368.18% 119.32% 131.82% 78.98% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.6400 1.6200 1.6000 1.6000 1.5700 1.5900 1.5400 4.30%
  QoQ % 1.23% 1.25% 0.00% 1.91% -1.26% 3.25% -
  Horiz. % 106.49% 105.19% 103.90% 103.90% 101.95% 103.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 19.66 22.28 21.01 20.80 20.48 20.80 25.00 -14.84%
  QoQ % -11.76% 6.04% 1.01% 1.56% -1.54% -16.80% -
  Horiz. % 78.64% 89.12% 84.04% 83.20% 81.92% 83.20% 100.00%
EPS 2.75 1.52 6.48 2.10 2.32 1.39 1.76 34.76%
  QoQ % 80.92% -76.54% 208.57% -9.48% 66.91% -21.02% -
  Horiz. % 156.25% 86.36% 368.18% 119.32% 131.82% 78.98% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.6420 1.6180 1.6005 1.5990 1.5716 1.5860 1.5442 4.19%
  QoQ % 1.48% 1.09% 0.09% 1.74% -0.91% 2.71% -
  Horiz. % 106.33% 104.78% 103.65% 103.55% 101.77% 102.71% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 -
Price 1.0800 1.0700 1.0000 1.0800 1.2000 1.2200 1.2000 -
P/RPS 5.50 4.80 4.76 5.19 5.86 5.85 4.81 9.38%
  QoQ % 14.58% 0.84% -8.29% -11.43% 0.17% 21.62% -
  Horiz. % 114.35% 99.79% 98.96% 107.90% 121.83% 121.62% 100.00%
P/EPS 39.27 70.39 15.43 51.43 51.72 87.77 68.18 -30.84%
  QoQ % -44.21% 356.19% -70.00% -0.56% -41.07% 28.73% -
  Horiz. % 57.60% 103.24% 22.63% 75.43% 75.86% 128.73% 100.00%
EY 2.55 1.42 6.48 1.94 1.93 1.14 1.47 44.52%
  QoQ % 79.58% -78.09% 234.02% 0.52% 69.30% -22.45% -
  Horiz. % 173.47% 96.60% 440.82% 131.97% 131.29% 77.55% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.66 0.66 0.63 0.68 0.76 0.77 0.78 -10.57%
  QoQ % 0.00% 4.76% -7.35% -10.53% -1.30% -1.28% -
  Horiz. % 84.62% 84.62% 80.77% 87.18% 97.44% 98.72% 100.00%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 27/06/07 23/03/07 22/12/06 14/09/06 19/06/06 29/03/06 12/01/06 -
Price 1.1800 1.1000 1.1500 1.3000 1.2400 1.2000 1.3000 -
P/RPS 6.01 4.93 5.47 6.25 6.06 5.75 5.21 10.02%
  QoQ % 21.91% -9.87% -12.48% 3.14% 5.39% 10.36% -
  Horiz. % 115.36% 94.63% 104.99% 119.96% 116.31% 110.36% 100.00%
P/EPS 42.91 72.37 17.75 61.90 53.45 86.33 73.86 -30.44%
  QoQ % -40.71% 307.72% -71.32% 15.81% -38.09% 16.88% -
  Horiz. % 58.10% 97.98% 24.03% 83.81% 72.37% 116.88% 100.00%
EY 2.33 1.38 5.63 1.62 1.87 1.16 1.35 44.03%
  QoQ % 68.84% -75.49% 247.53% -13.37% 61.21% -14.07% -
  Horiz. % 172.59% 102.22% 417.04% 120.00% 138.52% 85.93% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.72 0.68 0.72 0.81 0.79 0.75 0.84 -9.79%
  QoQ % 5.88% -5.56% -11.11% 2.53% 5.33% -10.71% -
  Horiz. % 85.71% 80.95% 85.71% 96.43% 94.05% 89.29% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers