Highlights

[MBG] QoQ Quarter Result on 2009-10-31 [#3]

Stock [MBG]: MINTYE BHD
Announcement Date 15-Dec-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2010
Quarter 31-Oct-2009  [#3]
Profit Trend QoQ -     -59.99%    YoY -     246.42%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 13,196 12,415 12,153 13,008 13,736 12,315 10,947 13.30%
  QoQ % 6.29% 2.16% -6.57% -5.30% 11.54% 12.50% -
  Horiz. % 120.54% 113.41% 111.02% 118.83% 125.48% 112.50% 100.00%
PBT 2,148 1,893 1,273 1,747 3,539 2,481 565 144.19%
  QoQ % 13.47% 48.70% -27.13% -50.64% 42.64% 339.12% -
  Horiz. % 380.18% 335.04% 225.31% 309.20% 626.37% 439.12% 100.00%
Tax -575 -575 -350 -673 -801 -521 -72 301.06%
  QoQ % 0.00% -64.29% 47.99% 15.98% -53.74% -623.61% -
  Horiz. % 798.61% 798.61% 486.11% 934.72% 1,112.50% 723.61% 100.00%
NP 1,573 1,318 923 1,074 2,738 1,960 493 117.19%
  QoQ % 19.35% 42.80% -14.06% -60.77% 39.69% 297.57% -
  Horiz. % 319.07% 267.34% 187.22% 217.85% 555.38% 397.57% 100.00%
NP to SH 1,508 1,228 876 1,085 2,712 1,954 529 101.43%
  QoQ % 22.80% 40.18% -19.26% -59.99% 38.79% 269.38% -
  Horiz. % 285.07% 232.14% 165.60% 205.10% 512.67% 369.38% 100.00%
Tax Rate 26.77 % 30.38 % 27.49 % 38.52 % 22.63 % 21.00 % 12.74 % 64.28%
  QoQ % -11.88% 10.51% -28.63% 70.22% 7.76% 64.84% -
  Horiz. % 210.13% 238.46% 215.78% 302.35% 177.63% 164.84% 100.00%
Total Cost 11,623 11,097 11,230 11,934 10,998 10,355 10,454 7.34%
  QoQ % 4.74% -1.18% -5.90% 8.51% 6.21% -0.95% -
  Horiz. % 111.18% 106.15% 107.42% 114.16% 105.20% 99.05% 100.00%
Net Worth 107,019 105,170 102,199 101,794 103,980 101,656 60,526 46.37%
  QoQ % 1.76% 2.91% 0.40% -2.10% 2.29% 67.95% -
  Horiz. % 176.81% 173.76% 168.85% 168.18% 171.79% 167.95% 100.00%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div 6,080 6,079 - - - - - -
  QoQ % 0.02% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.02% 100.00% - - - - -
Div Payout % 403.23 % 495.05 % - % - % - % - % - % -
  QoQ % -18.55% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 81.45% 100.00% - - - - -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 107,019 105,170 102,199 101,794 103,980 101,656 60,526 46.37%
  QoQ % 1.76% 2.91% 0.40% -2.10% 2.29% 67.95% -
  Horiz. % 176.81% 173.76% 168.85% 168.18% 171.79% 167.95% 100.00%
NOSH 60,806 60,792 60,833 60,955 60,807 60,872 60,526 0.31%
  QoQ % 0.02% -0.07% -0.20% 0.24% -0.11% 0.57% -
  Horiz. % 100.46% 100.44% 100.51% 100.71% 100.46% 100.57% 100.00%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 11.92 % 10.62 % 7.59 % 8.26 % 19.93 % 15.92 % 4.50 % 91.79%
  QoQ % 12.24% 39.92% -8.11% -58.55% 25.19% 253.78% -
  Horiz. % 264.89% 236.00% 168.67% 183.56% 442.89% 353.78% 100.00%
ROE 1.41 % 1.17 % 0.86 % 1.07 % 2.61 % 1.92 % 0.87 % 38.10%
  QoQ % 20.51% 36.05% -19.63% -59.00% 35.94% 120.69% -
  Horiz. % 162.07% 134.48% 98.85% 122.99% 300.00% 220.69% 100.00%
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 21.70 20.42 19.98 21.34 22.59 20.23 18.09 12.93%
  QoQ % 6.27% 2.20% -6.37% -5.53% 11.67% 11.83% -
  Horiz. % 119.96% 112.88% 110.45% 117.97% 124.88% 111.83% 100.00%
EPS 2.48 2.02 1.44 1.78 4.46 3.21 0.87 101.43%
  QoQ % 22.77% 40.28% -19.10% -60.09% 38.94% 268.97% -
  Horiz. % 285.06% 232.18% 165.52% 204.60% 512.64% 368.97% 100.00%
DPS 10.00 10.00 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% 100.00% - - - - -
NAPS 1.7600 1.7300 1.6800 1.6700 1.7100 1.6700 1.0000 45.92%
  QoQ % 1.73% 2.98% 0.60% -2.34% 2.40% 67.00% -
  Horiz. % 176.00% 173.00% 168.00% 167.00% 171.00% 167.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 21.70 20.42 19.99 21.39 22.59 20.25 18.00 13.31%
  QoQ % 6.27% 2.15% -6.55% -5.31% 11.56% 12.50% -
  Horiz. % 120.56% 113.44% 111.06% 118.83% 125.50% 112.50% 100.00%
EPS 2.48 2.02 1.44 1.78 4.46 3.21 0.87 101.43%
  QoQ % 22.77% 40.28% -19.10% -60.09% 38.94% 268.97% -
  Horiz. % 285.06% 232.18% 165.52% 204.60% 512.64% 368.97% 100.00%
DPS 10.00 10.00 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% 100.00% - - - - -
NAPS 1.7602 1.7298 1.6809 1.6743 1.7102 1.6720 0.9955 46.38%
  QoQ % 1.76% 2.91% 0.39% -2.10% 2.28% 67.96% -
  Horiz. % 176.82% 173.76% 168.85% 168.19% 171.79% 167.96% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 1.2000 1.1000 1.0500 1.0800 0.9900 1.0000 1.0200 -
P/RPS 5.53 5.39 5.26 5.06 4.38 4.94 5.64 -1.31%
  QoQ % 2.60% 2.47% 3.95% 15.53% -11.34% -12.41% -
  Horiz. % 98.05% 95.57% 93.26% 89.72% 77.66% 87.59% 100.00%
P/EPS 48.39 54.46 72.92 60.67 22.20 31.15 116.70 -44.48%
  QoQ % -11.15% -25.32% 20.19% 173.29% -28.73% -73.31% -
  Horiz. % 41.47% 46.67% 62.49% 51.99% 19.02% 26.69% 100.00%
EY 2.07 1.84 1.37 1.65 4.51 3.21 0.86 79.89%
  QoQ % 12.50% 34.31% -16.97% -63.41% 40.50% 273.26% -
  Horiz. % 240.70% 213.95% 159.30% 191.86% 524.42% 373.26% 100.00%
DY 8.33 9.09 0.00 0.00 0.00 0.00 0.00 -
  QoQ % -8.36% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 91.64% 100.00% - - - - -
P/NAPS 0.68 0.64 0.63 0.65 0.58 0.60 1.02 -23.74%
  QoQ % 6.25% 1.59% -3.08% 12.07% -3.33% -41.18% -
  Horiz. % 66.67% 62.75% 61.76% 63.73% 56.86% 58.82% 100.00%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/09/10 28/06/10 26/03/10 15/12/09 24/09/09 30/06/09 25/03/09 -
Price 1.1400 1.1800 1.0200 1.0400 0.9200 0.9400 0.6400 -
P/RPS 5.25 5.78 5.11 4.87 4.07 4.65 3.54 30.14%
  QoQ % -9.17% 13.11% 4.93% 19.66% -12.47% 31.36% -
  Horiz. % 148.31% 163.28% 144.35% 137.57% 114.97% 131.36% 100.00%
P/EPS 45.97 58.42 70.83 58.43 20.63 29.28 73.23 -26.75%
  QoQ % -21.31% -17.52% 21.22% 183.23% -29.54% -60.02% -
  Horiz. % 62.77% 79.78% 96.72% 79.79% 28.17% 39.98% 100.00%
EY 2.18 1.71 1.41 1.71 4.85 3.41 1.37 36.41%
  QoQ % 27.49% 21.28% -17.54% -64.74% 42.23% 148.91% -
  Horiz. % 159.12% 124.82% 102.92% 124.82% 354.01% 248.91% 100.00%
DY 8.77 8.47 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 3.54% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 103.54% 100.00% - - - - -
P/NAPS 0.65 0.68 0.61 0.62 0.54 0.56 0.64 1.04%
  QoQ % -4.41% 11.48% -1.61% 14.81% -3.57% -12.50% -
  Horiz. % 101.56% 106.25% 95.31% 96.88% 84.38% 87.50% 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.
 


 

212  249  530  1221 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-H6Q 0.295+0.03 
 HSI-C5P 0.335-0.04 
 HSI-C5J 0.245-0.055 
 LAMBO 0.065+0.005 
 ARMADA 0.210.00 
 HSI-H8G 0.90+0.06 
 SUMATEC 0.010.00 
 FOCUS 0.155+0.01 
 BJLAND 0.195+0.005 
 HANDAL 0.45-0.025 
Partners & Brokers