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 - 60,684
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.
 


 

285  456  517  634 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC-OR 0.005-0.025 
 SAPNRG 0.35+0.01 
 SAPNRG-WA 0.145+0.01 
 DYNACIA 0.10+0.005 
 HSI-C5D 0.355-0.045 
 PERDANA 0.42-0.01 
 HUAAN 0.2550.00 
 HSI-H6F 0.215+0.015 
 BJCORP 0.265-0.005 
 JAG 0.0550.00 

TOP ARTICLES

1. Dayang: Devious Tricks to Buy at Cheaper Prices - Koon Yew Yin Koon Yew Yin's Blog
2. Dayang Downgraded by Kenanga, Public Bank and Hong Leong Bank - Koon Yew Yin Koon Yew Yin's Blog
3. Dayang: Better Profit in 2019 - Koon Yew Yin Koon Yew Yin's Blog
4. CRESBLD (8591): A Hidden GEM with Solid Cash Flow Generation (Davidtslim) Davidtslim sharing
5. Bina Darulaman Bhd (BDB, 6173) Ultimate Winner Of RM3Billion Mega Project ! Technical Analyst
6. [转贴] 冷眼 - 30年投资经验总结的18条真谛 Good Articles to Share
7. Technical View - Dayang Enterprise Holdings Bhd (DAYANG, 5141) Rakuten Trade Research Reports
8. ECRL (East Coastal Rail Link) Top Beneficiaries AZRB, T7 Global, Prestar, Masteel, Lafarge & TalamT, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers