Highlights

[MBG] QoQ Quarter Result on 2010-10-31 [#3]

Stock [MBG]: MINTYE BHD
Announcement Date 20-Dec-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2011
Quarter 31-Oct-2010  [#3]
Profit Trend QoQ -     -20.29%    YoY -     10.78%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 15,491 12,830 12,479 12,489 13,196 12,415 12,153 17.61%
  QoQ % 20.74% 2.81% -0.08% -5.36% 6.29% 2.16% -
  Horiz. % 127.47% 105.57% 102.68% 102.76% 108.58% 102.16% 100.00%
PBT 3,051 1,704 1,499 1,596 2,148 1,893 1,273 79.38%
  QoQ % 79.05% 13.68% -6.08% -25.70% 13.47% 48.70% -
  Horiz. % 239.67% 133.86% 117.75% 125.37% 168.74% 148.70% 100.00%
Tax -892 -470 -584 -397 -575 -575 -350 86.90%
  QoQ % -89.79% 19.52% -47.10% 30.96% 0.00% -64.29% -
  Horiz. % 254.86% 134.29% 166.86% 113.43% 164.29% 164.29% 100.00%
NP 2,159 1,234 915 1,199 1,573 1,318 923 76.49%
  QoQ % 74.96% 34.86% -23.69% -23.78% 19.35% 42.80% -
  Horiz. % 233.91% 133.69% 99.13% 129.90% 170.42% 142.80% 100.00%
NP to SH 2,153 1,238 942 1,202 1,508 1,228 876 82.42%
  QoQ % 73.91% 31.42% -21.63% -20.29% 22.80% 40.18% -
  Horiz. % 245.78% 141.32% 107.53% 137.21% 172.15% 140.18% 100.00%
Tax Rate 29.24 % 27.58 % 38.96 % 24.87 % 26.77 % 30.38 % 27.49 % 4.21%
  QoQ % 6.02% -29.21% 56.65% -7.10% -11.88% 10.51% -
  Horiz. % 106.37% 100.33% 141.72% 90.47% 97.38% 110.51% 100.00%
Total Cost 13,332 11,596 11,564 11,290 11,623 11,097 11,230 12.15%
  QoQ % 14.97% 0.28% 2.43% -2.87% 4.74% -1.18% -
  Horiz. % 118.72% 103.26% 102.97% 100.53% 103.50% 98.82% 100.00%
Net Worth 103,392 106,200 105,139 103,809 107,019 105,170 102,199 0.78%
  QoQ % -2.64% 1.01% 1.28% -3.00% 1.76% 2.91% -
  Horiz. % 101.17% 103.91% 102.88% 101.57% 104.72% 102.91% 100.00%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div 7,602 - - - 6,080 6,079 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.02% 0.00% -
  Horiz. % 125.06% 0.00% 0.00% 0.00% 100.02% 100.00% -
Div Payout % 353.11 % - % - % - % 403.23 % 495.05 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% -18.55% 0.00% -
  Horiz. % 71.33% 0.00% 0.00% 0.00% 81.45% 100.00% -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 103,392 106,200 105,139 103,809 107,019 105,170 102,199 0.78%
  QoQ % -2.64% 1.01% 1.28% -3.00% 1.76% 2.91% -
  Horiz. % 101.17% 103.91% 102.88% 101.57% 104.72% 102.91% 100.00%
NOSH 60,819 60,686 60,774 60,707 60,806 60,792 60,833 -0.02%
  QoQ % 0.22% -0.14% 0.11% -0.16% 0.02% -0.07% -
  Horiz. % 99.98% 99.76% 99.90% 99.79% 99.96% 99.93% 100.00%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 13.94 % 9.62 % 7.33 % 9.60 % 11.92 % 10.62 % 7.59 % 50.14%
  QoQ % 44.91% 31.24% -23.65% -19.46% 12.24% 39.92% -
  Horiz. % 183.66% 126.75% 96.57% 126.48% 157.05% 139.92% 100.00%
ROE 2.08 % 1.17 % 0.90 % 1.16 % 1.41 % 1.17 % 0.86 % 80.47%
  QoQ % 77.78% 30.00% -22.41% -17.73% 20.51% 36.05% -
  Horiz. % 241.86% 136.05% 104.65% 134.88% 163.95% 136.05% 100.00%
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 25.47 21.14 20.53 20.57 21.70 20.42 19.98 17.62%
  QoQ % 20.48% 2.97% -0.19% -5.21% 6.27% 2.20% -
  Horiz. % 127.48% 105.81% 102.75% 102.95% 108.61% 102.20% 100.00%
EPS 3.54 2.04 1.55 1.98 2.48 2.02 1.44 82.45%
  QoQ % 73.53% 31.61% -21.72% -20.16% 22.77% 40.28% -
  Horiz. % 245.83% 141.67% 107.64% 137.50% 172.22% 140.28% 100.00%
DPS 12.50 0.00 0.00 0.00 10.00 10.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.00% 0.00% 0.00% 0.00% 100.00% 100.00% -
NAPS 1.7000 1.7500 1.7300 1.7100 1.7600 1.7300 1.6800 0.79%
  QoQ % -2.86% 1.16% 1.17% -2.84% 1.73% 2.98% -
  Horiz. % 101.19% 104.17% 102.98% 101.79% 104.76% 102.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 25.48 21.10 20.52 20.54 21.70 20.42 19.99 17.61%
  QoQ % 20.76% 2.83% -0.10% -5.35% 6.27% 2.15% -
  Horiz. % 127.46% 105.55% 102.65% 102.75% 108.55% 102.15% 100.00%
EPS 3.54 2.04 1.55 1.98 2.48 2.02 1.44 82.45%
  QoQ % 73.53% 31.61% -21.72% -20.16% 22.77% 40.28% -
  Horiz. % 245.83% 141.67% 107.64% 137.50% 172.22% 140.28% 100.00%
DPS 12.50 0.00 0.00 0.00 10.00 10.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.00% 0.00% 0.00% 0.00% 100.00% 100.00% -
NAPS 1.7005 1.7467 1.7293 1.7074 1.7602 1.7298 1.6809 0.78%
  QoQ % -2.64% 1.01% 1.28% -3.00% 1.76% 2.91% -
  Horiz. % 101.17% 103.91% 102.88% 101.58% 104.72% 102.91% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 1.2200 1.2300 1.1900 1.1400 1.2000 1.1000 1.0500 -
P/RPS 4.79 5.82 5.80 5.54 5.53 5.39 5.26 -6.07%
  QoQ % -17.70% 0.34% 4.69% 0.18% 2.60% 2.47% -
  Horiz. % 91.06% 110.65% 110.27% 105.32% 105.13% 102.47% 100.00%
P/EPS 34.46 60.29 76.77 57.58 48.39 54.46 72.92 -39.41%
  QoQ % -42.84% -21.47% 33.33% 18.99% -11.15% -25.32% -
  Horiz. % 47.26% 82.68% 105.28% 78.96% 66.36% 74.68% 100.00%
EY 2.90 1.66 1.30 1.74 2.07 1.84 1.37 65.09%
  QoQ % 74.70% 27.69% -25.29% -15.94% 12.50% 34.31% -
  Horiz. % 211.68% 121.17% 94.89% 127.01% 151.09% 134.31% 100.00%
DY 10.25 0.00 0.00 0.00 8.33 9.09 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -8.36% 0.00% -
  Horiz. % 112.76% 0.00% 0.00% 0.00% 91.64% 100.00% -
P/NAPS 0.72 0.70 0.69 0.67 0.68 0.64 0.63 9.34%
  QoQ % 2.86% 1.45% 2.99% -1.47% 6.25% 1.59% -
  Horiz. % 114.29% 111.11% 109.52% 106.35% 107.94% 101.59% 100.00%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/09/11 28/06/11 30/03/11 20/12/10 30/09/10 28/06/10 26/03/10 -
Price 1.1700 1.4000 1.0300 1.1700 1.1400 1.1800 1.0200 -
P/RPS 4.59 6.62 5.02 5.69 5.25 5.78 5.11 -6.92%
  QoQ % -30.66% 31.87% -11.78% 8.38% -9.17% 13.11% -
  Horiz. % 89.82% 129.55% 98.24% 111.35% 102.74% 113.11% 100.00%
P/EPS 33.05 68.63 66.45 59.09 45.97 58.42 70.83 -39.92%
  QoQ % -51.84% 3.28% 12.46% 28.54% -21.31% -17.52% -
  Horiz. % 46.66% 96.89% 93.82% 83.43% 64.90% 82.48% 100.00%
EY 3.03 1.46 1.50 1.69 2.18 1.71 1.41 66.76%
  QoQ % 107.53% -2.67% -11.24% -22.48% 27.49% 21.28% -
  Horiz. % 214.89% 103.55% 106.38% 119.86% 154.61% 121.28% 100.00%
DY 10.68 0.00 0.00 0.00 8.77 8.47 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 3.54% 0.00% -
  Horiz. % 126.09% 0.00% 0.00% 0.00% 103.54% 100.00% -
P/NAPS 0.69 0.80 0.60 0.68 0.65 0.68 0.61 8.59%
  QoQ % -13.75% 33.33% -11.76% 4.62% -4.41% 11.48% -
  Horiz. % 113.11% 131.15% 98.36% 111.48% 106.56% 111.48% 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.
 


 

351  269  527  746 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB-WB 0.0050.00 
 HSI-C5J 0.245-0.01 
 HSI-C5P 0.345+0.005 
 LAMBO 0.0650.00 
 IMPIANA 0.040.00 
 VS 1.09-0.03 
 HSI-H6Q 0.285-0.015 
 VELESTO 0.300.00 
 FOCUS 0.18+0.02 
 XINGHE 0.03+0.005 

TOP ARTICLES

1. WILL THIS STOCK GET LIMIT UP? Invest Smart Way
2. THIS STOCK IS TOO CHEAP TO IGNORE Invest Smart Way
3. AirAsia opens RedBeat digital arm to investors ahead of possible IPO Good Articles to Share
4. AirAsia Group - AAG to Thrive HLBank Research Highlights
5. Mplus Market Pulse - 26 Jun 2019 M+ Online Research Articles
6. E.A. Technique (M) Berhad - Too Cheap To Ignore PublicInvest Research
7. This One Habit Will Make You Poor Forever Good Articles to Share
8. VS Industry Berhad - As Expected PublicInvest Research
Partners & Brokers