Highlights

[MBG] QoQ Quarter Result on 2010-07-31 [#2]

Stock [MBG]: MINTYE BHD
Announcement Date 30-Sep-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2011
Quarter 31-Jul-2010  [#2]
Profit Trend QoQ -     22.80%    YoY -     -44.40%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 12,830 12,479 12,489 13,196 12,415 12,153 13,008 -0.92%
  QoQ % 2.81% -0.08% -5.36% 6.29% 2.16% -6.57% -
  Horiz. % 98.63% 95.93% 96.01% 101.45% 95.44% 93.43% 100.00%
PBT 1,704 1,499 1,596 2,148 1,893 1,273 1,747 -1.65%
  QoQ % 13.68% -6.08% -25.70% 13.47% 48.70% -27.13% -
  Horiz. % 97.54% 85.80% 91.36% 122.95% 108.36% 72.87% 100.00%
Tax -470 -584 -397 -575 -575 -350 -673 -21.34%
  QoQ % 19.52% -47.10% 30.96% 0.00% -64.29% 47.99% -
  Horiz. % 69.84% 86.78% 58.99% 85.44% 85.44% 52.01% 100.00%
NP 1,234 915 1,199 1,573 1,318 923 1,074 9.73%
  QoQ % 34.86% -23.69% -23.78% 19.35% 42.80% -14.06% -
  Horiz. % 114.90% 85.20% 111.64% 146.46% 122.72% 85.94% 100.00%
NP to SH 1,238 942 1,202 1,508 1,228 876 1,085 9.22%
  QoQ % 31.42% -21.63% -20.29% 22.80% 40.18% -19.26% -
  Horiz. % 114.10% 86.82% 110.78% 138.99% 113.18% 80.74% 100.00%
Tax Rate 27.58 % 38.96 % 24.87 % 26.77 % 30.38 % 27.49 % 38.52 % -20.02%
  QoQ % -29.21% 56.65% -7.10% -11.88% 10.51% -28.63% -
  Horiz. % 71.60% 101.14% 64.56% 69.50% 78.87% 71.37% 100.00%
Total Cost 11,596 11,564 11,290 11,623 11,097 11,230 11,934 -1.90%
  QoQ % 0.28% 2.43% -2.87% 4.74% -1.18% -5.90% -
  Horiz. % 97.17% 96.90% 94.60% 97.39% 92.99% 94.10% 100.00%
Net Worth 106,200 105,139 103,809 107,019 105,170 102,199 101,794 2.87%
  QoQ % 1.01% 1.28% -3.00% 1.76% 2.91% 0.40% -
  Horiz. % 104.33% 103.29% 101.98% 105.13% 103.32% 100.40% 100.00%
Dividend
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Div - - - 6,080 6,079 - - -
  QoQ % 0.00% 0.00% 0.00% 0.02% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.02% 100.00% - -
Div Payout % - % - % - % 403.23 % 495.05 % - % - % -
  QoQ % 0.00% 0.00% 0.00% -18.55% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 81.45% 100.00% - -
Equity
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Net Worth 106,200 105,139 103,809 107,019 105,170 102,199 101,794 2.87%
  QoQ % 1.01% 1.28% -3.00% 1.76% 2.91% 0.40% -
  Horiz. % 104.33% 103.29% 101.98% 105.13% 103.32% 100.40% 100.00%
NOSH 60,686 60,774 60,707 60,806 60,792 60,833 60,955 -0.29%
  QoQ % -0.14% 0.11% -0.16% 0.02% -0.07% -0.20% -
  Horiz. % 99.56% 99.70% 99.59% 99.76% 99.73% 99.80% 100.00%
Ratio Analysis
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
NP Margin 9.62 % 7.33 % 9.60 % 11.92 % 10.62 % 7.59 % 8.26 % 10.73%
  QoQ % 31.24% -23.65% -19.46% 12.24% 39.92% -8.11% -
  Horiz. % 116.46% 88.74% 116.22% 144.31% 128.57% 91.89% 100.00%
ROE 1.17 % 0.90 % 1.16 % 1.41 % 1.17 % 0.86 % 1.07 % 6.15%
  QoQ % 30.00% -22.41% -17.73% 20.51% 36.05% -19.63% -
  Horiz. % 109.35% 84.11% 108.41% 131.78% 109.35% 80.37% 100.00%
Per Share
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 21.14 20.53 20.57 21.70 20.42 19.98 21.34 -0.63%
  QoQ % 2.97% -0.19% -5.21% 6.27% 2.20% -6.37% -
  Horiz. % 99.06% 96.20% 96.39% 101.69% 95.69% 93.63% 100.00%
EPS 2.04 1.55 1.98 2.48 2.02 1.44 1.78 9.54%
  QoQ % 31.61% -21.72% -20.16% 22.77% 40.28% -19.10% -
  Horiz. % 114.61% 87.08% 111.24% 139.33% 113.48% 80.90% 100.00%
DPS 0.00 0.00 0.00 10.00 10.00 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% 100.00% - -
NAPS 1.7500 1.7300 1.7100 1.7600 1.7300 1.6800 1.6700 3.18%
  QoQ % 1.16% 1.17% -2.84% 1.73% 2.98% 0.60% -
  Horiz. % 104.79% 103.59% 102.40% 105.39% 103.59% 100.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,684
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 21.10 20.52 20.54 21.70 20.42 19.99 21.39 -0.91%
  QoQ % 2.83% -0.10% -5.35% 6.27% 2.15% -6.55% -
  Horiz. % 98.64% 95.93% 96.03% 101.45% 95.47% 93.45% 100.00%
EPS 2.04 1.55 1.98 2.48 2.02 1.44 1.78 9.54%
  QoQ % 31.61% -21.72% -20.16% 22.77% 40.28% -19.10% -
  Horiz. % 114.61% 87.08% 111.24% 139.33% 113.48% 80.90% 100.00%
DPS 0.00 0.00 0.00 10.00 10.00 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% 100.00% - -
NAPS 1.7467 1.7293 1.7074 1.7602 1.7298 1.6809 1.6743 2.87%
  QoQ % 1.01% 1.28% -3.00% 1.76% 2.91% 0.39% -
  Horiz. % 104.32% 103.28% 101.98% 105.13% 103.31% 100.39% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 -
Price 1.2300 1.1900 1.1400 1.2000 1.1000 1.0500 1.0800 -
P/RPS 5.82 5.80 5.54 5.53 5.39 5.26 5.06 9.81%
  QoQ % 0.34% 4.69% 0.18% 2.60% 2.47% 3.95% -
  Horiz. % 115.02% 114.62% 109.49% 109.29% 106.52% 103.95% 100.00%
P/EPS 60.29 76.77 57.58 48.39 54.46 72.92 60.67 -0.42%
  QoQ % -21.47% 33.33% 18.99% -11.15% -25.32% 20.19% -
  Horiz. % 99.37% 126.54% 94.91% 79.76% 89.76% 120.19% 100.00%
EY 1.66 1.30 1.74 2.07 1.84 1.37 1.65 0.40%
  QoQ % 27.69% -25.29% -15.94% 12.50% 34.31% -16.97% -
  Horiz. % 100.61% 78.79% 105.45% 125.45% 111.52% 83.03% 100.00%
DY 0.00 0.00 0.00 8.33 9.09 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% -8.36% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 91.64% 100.00% - -
P/NAPS 0.70 0.69 0.67 0.68 0.64 0.63 0.65 5.08%
  QoQ % 1.45% 2.99% -1.47% 6.25% 1.59% -3.08% -
  Horiz. % 107.69% 106.15% 103.08% 104.62% 98.46% 96.92% 100.00%
Price Multiplier on Announcement Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 28/06/11 30/03/11 20/12/10 30/09/10 28/06/10 26/03/10 15/12/09 -
Price 1.4000 1.0300 1.1700 1.1400 1.1800 1.0200 1.0400 -
P/RPS 6.62 5.02 5.69 5.25 5.78 5.11 4.87 22.78%
  QoQ % 31.87% -11.78% 8.38% -9.17% 13.11% 4.93% -
  Horiz. % 135.93% 103.08% 116.84% 107.80% 118.69% 104.93% 100.00%
P/EPS 68.63 66.45 59.09 45.97 58.42 70.83 58.43 11.36%
  QoQ % 3.28% 12.46% 28.54% -21.31% -17.52% 21.22% -
  Horiz. % 117.46% 113.73% 101.13% 78.68% 99.98% 121.22% 100.00%
EY 1.46 1.50 1.69 2.18 1.71 1.41 1.71 -10.03%
  QoQ % -2.67% -11.24% -22.48% 27.49% 21.28% -17.54% -
  Horiz. % 85.38% 87.72% 98.83% 127.49% 100.00% 82.46% 100.00%
DY 0.00 0.00 0.00 8.77 8.47 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 3.54% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 103.54% 100.00% - -
P/NAPS 0.80 0.60 0.68 0.65 0.68 0.61 0.62 18.58%
  QoQ % 33.33% -11.76% 4.62% -4.41% 11.48% -1.61% -
  Horiz. % 129.03% 96.77% 109.68% 104.84% 109.68% 98.39% 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.
 


FEATURED EVENT
 

479  278  511  586 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.005 
 ARMADA 0.215-0.01 
 SAPNRG-WA 0.100.00 
 HSI-H4Y 0.23+0.015 
 HSI-C3W 0.335-0.04 
 AZRB 0.415+0.03 
 DNEX 0.325+0.01 
 HSI-C5D 0.32-0.03 
 EAH 0.02+0.005 
 SEACERA 0.335+0.02 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers