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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers