Highlights

[MBG] QoQ Quarter Result on 2009-07-31 [#2]

Stock [MBG]: MINTYE BHD
Announcement Date 24-Sep-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2010
Quarter 31-Jul-2009  [#2]
Profit Trend QoQ -     38.79%    YoY -     143.88%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 12,415 12,153 13,008 13,736 12,315 10,947 13,062 -3.34%
  QoQ % 2.16% -6.57% -5.30% 11.54% 12.50% -16.19% -
  Horiz. % 95.05% 93.04% 99.59% 105.16% 94.28% 83.81% 100.00%
PBT 1,893 1,273 1,747 3,539 2,481 565 69 815.17%
  QoQ % 48.70% -27.13% -50.64% 42.64% 339.12% 718.84% -
  Horiz. % 2,743.48% 1,844.93% 2,531.88% 5,128.99% 3,595.65% 818.84% 100.00%
Tax -575 -350 -673 -801 -521 -72 -621 -5.01%
  QoQ % -64.29% 47.99% 15.98% -53.74% -623.61% 88.41% -
  Horiz. % 92.59% 56.36% 108.37% 128.99% 83.90% 11.59% 100.00%
NP 1,318 923 1,074 2,738 1,960 493 -552 -
  QoQ % 42.80% -14.06% -60.77% 39.69% 297.57% 189.31% -
  Horiz. % -238.77% -167.21% -194.57% -496.01% -355.07% -89.31% 100.00%
NP to SH 1,228 876 1,085 2,712 1,954 529 -741 -
  QoQ % 40.18% -19.26% -59.99% 38.79% 269.38% 171.39% -
  Horiz. % -165.72% -118.22% -146.42% -365.99% -263.70% -71.39% 100.00%
Tax Rate 30.38 % 27.49 % 38.52 % 22.63 % 21.00 % 12.74 % 900.00 % -89.62%
  QoQ % 10.51% -28.63% 70.22% 7.76% 64.84% -98.58% -
  Horiz. % 3.38% 3.05% 4.28% 2.51% 2.33% 1.42% 100.00%
Total Cost 11,097 11,230 11,934 10,998 10,355 10,454 13,614 -12.77%
  QoQ % -1.18% -5.90% 8.51% 6.21% -0.95% -23.21% -
  Horiz. % 81.51% 82.49% 87.66% 80.78% 76.06% 76.79% 100.00%
Net Worth 105,170 102,199 101,794 103,980 101,656 60,526 99,002 4.12%
  QoQ % 2.91% 0.40% -2.10% 2.29% 67.95% -38.86% -
  Horiz. % 106.23% 103.23% 102.82% 105.03% 102.68% 61.14% 100.00%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div 6,079 - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 495.05 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 105,170 102,199 101,794 103,980 101,656 60,526 99,002 4.12%
  QoQ % 2.91% 0.40% -2.10% 2.29% 67.95% -38.86% -
  Horiz. % 106.23% 103.23% 102.82% 105.03% 102.68% 61.14% 100.00%
NOSH 60,792 60,833 60,955 60,807 60,872 60,526 60,737 0.06%
  QoQ % -0.07% -0.20% 0.24% -0.11% 0.57% -0.35% -
  Horiz. % 100.09% 100.16% 100.36% 100.11% 100.22% 99.65% 100.00%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 10.62 % 7.59 % 8.26 % 19.93 % 15.92 % 4.50 % -4.23 % -
  QoQ % 39.92% -8.11% -58.55% 25.19% 253.78% 206.38% -
  Horiz. % -251.06% -179.43% -195.27% -471.16% -376.36% -106.38% 100.00%
ROE 1.17 % 0.86 % 1.07 % 2.61 % 1.92 % 0.87 % -0.75 % -
  QoQ % 36.05% -19.63% -59.00% 35.94% 120.69% 216.00% -
  Horiz. % -156.00% -114.67% -142.67% -348.00% -256.00% -116.00% 100.00%
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 20.42 19.98 21.34 22.59 20.23 18.09 21.51 -3.42%
  QoQ % 2.20% -6.37% -5.53% 11.67% 11.83% -15.90% -
  Horiz. % 94.93% 92.89% 99.21% 105.02% 94.05% 84.10% 100.00%
EPS 2.02 1.44 1.78 4.46 3.21 0.87 -1.22 -
  QoQ % 40.28% -19.10% -60.09% 38.94% 268.97% 171.31% -
  Horiz. % -165.57% -118.03% -145.90% -365.57% -263.11% -71.31% 100.00%
DPS 10.00 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. % 100.00% - - - - - -
NAPS 1.7300 1.6800 1.6700 1.7100 1.6700 1.0000 1.6300 4.06%
  QoQ % 2.98% 0.60% -2.34% 2.40% 67.00% -38.65% -
  Horiz. % 106.13% 103.07% 102.45% 104.91% 102.45% 61.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 20.42 19.99 21.39 22.59 20.25 18.00 21.48 -3.33%
  QoQ % 2.15% -6.55% -5.31% 11.56% 12.50% -16.20% -
  Horiz. % 95.07% 93.06% 99.58% 105.17% 94.27% 83.80% 100.00%
EPS 2.02 1.44 1.78 4.46 3.21 0.87 -1.22 -
  QoQ % 40.28% -19.10% -60.09% 38.94% 268.97% 171.31% -
  Horiz. % -165.57% -118.03% -145.90% -365.57% -263.11% -71.31% 100.00%
DPS 10.00 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. % 100.00% - - - - - -
NAPS 1.7298 1.6809 1.6743 1.7102 1.6720 0.9955 1.6283 4.13%
  QoQ % 2.91% 0.39% -2.10% 2.28% 67.96% -38.86% -
  Horiz. % 106.23% 103.23% 102.83% 105.03% 102.68% 61.14% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 1.1000 1.0500 1.0800 0.9900 1.0000 1.0200 0.7600 -
P/RPS 5.39 5.26 5.06 4.38 4.94 5.64 3.53 32.70%
  QoQ % 2.47% 3.95% 15.53% -11.34% -12.41% 59.77% -
  Horiz. % 152.69% 149.01% 143.34% 124.08% 139.94% 159.77% 100.00%
P/EPS 54.46 72.92 60.67 22.20 31.15 116.70 -62.30 -
  QoQ % -25.32% 20.19% 173.29% -28.73% -73.31% 287.32% -
  Horiz. % -87.42% -117.05% -97.38% -35.63% -50.00% -187.32% 100.00%
EY 1.84 1.37 1.65 4.51 3.21 0.86 -1.61 -
  QoQ % 34.31% -16.97% -63.41% 40.50% 273.26% 153.42% -
  Horiz. % -114.29% -85.09% -102.48% -280.12% -199.38% -53.42% 100.00%
DY 9.09 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. % 100.00% - - - - - -
P/NAPS 0.64 0.63 0.65 0.58 0.60 1.02 0.47 22.92%
  QoQ % 1.59% -3.08% 12.07% -3.33% -41.18% 117.02% -
  Horiz. % 136.17% 134.04% 138.30% 123.40% 127.66% 217.02% 100.00%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 28/06/10 26/03/10 15/12/09 24/09/09 30/06/09 25/03/09 12/12/08 -
Price 1.1800 1.0200 1.0400 0.9200 0.9400 0.6400 0.8600 -
P/RPS 5.78 5.11 4.87 4.07 4.65 3.54 4.00 27.90%
  QoQ % 13.11% 4.93% 19.66% -12.47% 31.36% -11.50% -
  Horiz. % 144.50% 127.75% 121.75% 101.75% 116.25% 88.50% 100.00%
P/EPS 58.42 70.83 58.43 20.63 29.28 73.23 -70.49 -
  QoQ % -17.52% 21.22% 183.23% -29.54% -60.02% 203.89% -
  Horiz. % -82.88% -100.48% -82.89% -29.27% -41.54% -103.89% 100.00%
EY 1.71 1.41 1.71 4.85 3.41 1.37 -1.42 -
  QoQ % 21.28% -17.54% -64.74% 42.23% 148.91% 196.48% -
  Horiz. % -120.42% -99.30% -120.42% -341.55% -240.14% -96.48% 100.00%
DY 8.47 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. % 100.00% - - - - - -
P/NAPS 0.68 0.61 0.62 0.54 0.56 0.64 0.53 18.13%
  QoQ % 11.48% -1.61% 14.81% -3.57% -12.50% 20.75% -
  Horiz. % 128.30% 115.09% 116.98% 101.89% 105.66% 120.75% 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.
 


 

359  378  474  1049 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TIGER 0.115+0.025 
 TDM 0.31+0.035 
 PUC 0.05+0.015 
 HSI-C7K 0.26-0.005 
 SANICHI 0.060.00 
 ARMADA 0.465-0.01 
 RSAWIT 0.34+0.04 
 INSAS-WB 0.0050.00 
 MUDAJYA 0.420.00 
 FGV 1.45+0.13 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
2. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
3. Share that will rise 500% in 2020 Herbert
4. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
7. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Am I a Chinese Chauvinistic? Sslee blog
Partners & Brokers