Highlights

[MBG] QoQ Quarter Result on 2005-10-31 [#3]

Stock [MBG]: MINTYE BHD
Announcement Date 12-Jan-2006
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2006
Quarter 31-Oct-2005  [#3]
Profit Trend QoQ -     -59.19%    YoY -     -50.76%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 12,645 12,454 12,648 15,203 14,678 13,340 13,878 -6.03%
  QoQ % 1.53% -1.53% -16.81% 3.58% 10.03% -3.88% -
  Horiz. % 91.12% 89.74% 91.14% 109.55% 105.76% 96.12% 100.00%
PBT 1,717 1,660 1,013 1,384 3,177 1,982 2,146 -13.85%
  QoQ % 3.43% 63.87% -26.81% -56.44% 60.29% -7.64% -
  Horiz. % 80.01% 77.35% 47.20% 64.49% 148.04% 92.36% 100.00%
Tax -418 -211 -186 -289 -506 -518 -413 0.81%
  QoQ % -98.10% -13.44% 35.64% 42.89% 2.32% -25.42% -
  Horiz. % 101.21% 51.09% 45.04% 69.98% 122.52% 125.42% 100.00%
NP 1,299 1,449 827 1,095 2,671 1,464 1,733 -17.53%
  QoQ % -10.35% 75.21% -24.47% -59.00% 82.45% -15.52% -
  Horiz. % 74.96% 83.61% 47.72% 63.19% 154.13% 84.48% 100.00%
NP to SH 1,276 1,412 843 1,073 2,629 1,464 1,733 -18.51%
  QoQ % -9.63% 67.50% -21.44% -59.19% 79.58% -15.52% -
  Horiz. % 73.63% 81.48% 48.64% 61.92% 151.70% 84.48% 100.00%
Tax Rate 24.34 % 12.71 % 18.36 % 20.88 % 15.93 % 26.14 % 19.25 % 16.98%
  QoQ % 91.50% -30.77% -12.07% 31.07% -39.06% 35.79% -
  Horiz. % 126.44% 66.03% 95.38% 108.47% 82.75% 135.79% 100.00%
Total Cost 11,346 11,005 11,821 14,108 12,007 11,876 12,145 -4.45%
  QoQ % 3.10% -6.90% -16.21% 17.50% 1.10% -2.21% -
  Horiz. % 93.42% 90.61% 97.33% 116.16% 98.86% 97.79% 100.00%
Net Worth 97,219 95,553 96,429 93,887 92,501 93,550 91,818 3.89%
  QoQ % 1.74% -0.91% 2.71% 1.50% -1.12% 1.89% -
  Horiz. % 105.88% 104.07% 105.02% 102.25% 100.74% 101.89% 100.00%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div - - - - 3,651 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 100.00% - -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 97,219 95,553 96,429 93,887 92,501 93,550 91,818 3.89%
  QoQ % 1.74% -0.91% 2.71% 1.50% -1.12% 1.89% -
  Horiz. % 105.88% 104.07% 105.02% 102.25% 100.74% 101.89% 100.00%
NOSH 60,761 60,862 60,647 60,965 60,856 60,746 60,807 -0.05%
  QoQ % -0.16% 0.35% -0.52% 0.18% 0.18% -0.10% -
  Horiz. % 99.93% 100.09% 99.74% 100.26% 100.08% 99.90% 100.00%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin 10.27 % 11.63 % 6.54 % 7.20 % 18.20 % 10.97 % 12.49 % -12.26%
  QoQ % -11.69% 77.83% -9.17% -60.44% 65.91% -12.17% -
  Horiz. % 82.23% 93.11% 52.36% 57.65% 145.72% 87.83% 100.00%
ROE 1.31 % 1.48 % 0.87 % 1.14 % 2.84 % 1.56 % 1.89 % -21.73%
  QoQ % -11.49% 70.11% -23.68% -59.86% 82.05% -17.46% -
  Horiz. % 69.31% 78.31% 46.03% 60.32% 150.26% 82.54% 100.00%
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 20.81 20.46 20.85 24.94 24.12 21.96 22.82 -5.98%
  QoQ % 1.71% -1.87% -16.40% 3.40% 9.84% -3.77% -
  Horiz. % 91.19% 89.66% 91.37% 109.29% 105.70% 96.23% 100.00%
EPS 2.10 2.32 1.39 1.76 4.32 2.41 2.85 -18.47%
  QoQ % -9.48% 66.91% -21.02% -59.26% 79.25% -15.44% -
  Horiz. % 73.68% 81.40% 48.77% 61.75% 151.58% 84.56% 100.00%
DPS 0.00 0.00 0.00 0.00 6.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.6000 1.5700 1.5900 1.5400 1.5200 1.5400 1.5100 3.95%
  QoQ % 1.91% -1.26% 3.25% 1.32% -1.30% 1.99% -
  Horiz. % 105.96% 103.97% 105.30% 101.99% 100.66% 101.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 20.80 20.48 20.80 25.00 24.14 21.94 22.83 -6.04%
  QoQ % 1.56% -1.54% -16.80% 3.56% 10.03% -3.90% -
  Horiz. % 91.11% 89.71% 91.11% 109.51% 105.74% 96.10% 100.00%
EPS 2.10 2.32 1.39 1.76 4.32 2.41 2.85 -18.47%
  QoQ % -9.48% 66.91% -21.02% -59.26% 79.25% -15.44% -
  Horiz. % 73.68% 81.40% 48.77% 61.75% 151.58% 84.56% 100.00%
DPS 0.00 0.00 0.00 0.00 6.01 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.5990 1.5716 1.5860 1.5442 1.5214 1.5387 1.5102 3.89%
  QoQ % 1.74% -0.91% 2.71% 1.50% -1.12% 1.89% -
  Horiz. % 105.88% 104.07% 105.02% 102.25% 100.74% 101.89% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 1.0800 1.2000 1.2200 1.2000 1.2500 1.2300 1.4500 -
P/RPS 5.19 5.86 5.85 4.81 5.18 5.60 6.35 -12.62%
  QoQ % -11.43% 0.17% 21.62% -7.14% -7.50% -11.81% -
  Horiz. % 81.73% 92.28% 92.13% 75.75% 81.57% 88.19% 100.00%
P/EPS 51.43 51.72 87.77 68.18 28.94 51.04 50.88 0.72%
  QoQ % -0.56% -41.07% 28.73% 135.59% -43.30% 0.31% -
  Horiz. % 101.08% 101.65% 172.50% 134.00% 56.88% 100.31% 100.00%
EY 1.94 1.93 1.14 1.47 3.46 1.96 1.97 -1.02%
  QoQ % 0.52% 69.30% -22.45% -57.51% 76.53% -0.51% -
  Horiz. % 98.48% 97.97% 57.87% 74.62% 175.63% 99.49% 100.00%
DY 0.00 0.00 0.00 0.00 4.80 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.68 0.76 0.77 0.78 0.82 0.80 0.96 -20.59%
  QoQ % -10.53% -1.30% -1.28% -4.88% 2.50% -16.67% -
  Horiz. % 70.83% 79.17% 80.21% 81.25% 85.42% 83.33% 100.00%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 14/09/06 19/06/06 29/03/06 12/01/06 28/09/05 30/06/05 30/03/05 -
Price 1.3000 1.2400 1.2000 1.3000 1.2000 1.3200 1.2400 -
P/RPS 6.25 6.06 5.75 5.21 4.98 6.01 5.43 9.86%
  QoQ % 3.14% 5.39% 10.36% 4.62% -17.14% 10.68% -
  Horiz. % 115.10% 111.60% 105.89% 95.95% 91.71% 110.68% 100.00%
P/EPS 61.90 53.45 86.33 73.86 27.78 54.77 43.51 26.58%
  QoQ % 15.81% -38.09% 16.88% 165.87% -49.28% 25.88% -
  Horiz. % 142.27% 122.85% 198.41% 169.75% 63.85% 125.88% 100.00%
EY 1.62 1.87 1.16 1.35 3.60 1.83 2.30 -20.89%
  QoQ % -13.37% 61.21% -14.07% -62.50% 96.72% -20.43% -
  Horiz. % 70.43% 81.30% 50.43% 58.70% 156.52% 79.57% 100.00%
DY 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.81 0.79 0.75 0.84 0.79 0.86 0.82 -0.82%
  QoQ % 2.53% 5.33% -10.71% 6.33% -8.14% 4.88% -
  Horiz. % 98.78% 96.34% 91.46% 102.44% 96.34% 104.88% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

355  449  576  1003 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.18+0.01 
 MTRONIC 0.09+0.01 
 VSOLAR 0.040.00 
 ASB 0.15-0.025 
 KANGER 0.205-0.015 
 INIX 0.335+0.035 
 JCY 0.75+0.035 
 KSTAR 0.20+0.02 
 MMAG-WB 0.15+0.015 
 PTRANS 0.295+0.01 

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