Highlights

[MBG] QoQ Quarter Result on 2011-10-31 [#3]

Stock [MBG]: MINTYE BHD
Announcement Date 28-Dec-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2012
Quarter 31-Oct-2011  [#3]
Profit Trend QoQ -     -19.93%    YoY -     43.43%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 15,448 14,020 12,922 15,073 15,491 12,830 12,479 15.31%
  QoQ % 10.19% 8.50% -14.27% -2.70% 20.74% 2.81% -
  Horiz. % 123.79% 112.35% 103.55% 120.79% 124.14% 102.81% 100.00%
PBT 3,733 1,516 2,094 2,280 3,051 1,704 1,499 83.83%
  QoQ % 146.24% -27.60% -8.16% -25.27% 79.05% 13.68% -
  Horiz. % 249.03% 101.13% 139.69% 152.10% 203.54% 113.68% 100.00%
Tax -844 -399 -722 -556 -892 -470 -584 27.85%
  QoQ % -111.53% 44.74% -29.86% 37.67% -89.79% 19.52% -
  Horiz. % 144.52% 68.32% 123.63% 95.21% 152.74% 80.48% 100.00%
NP 2,889 1,117 1,372 1,724 2,159 1,234 915 115.37%
  QoQ % 158.64% -18.59% -20.42% -20.15% 74.96% 34.86% -
  Horiz. % 315.74% 122.08% 149.95% 188.42% 235.96% 134.86% 100.00%
NP to SH 2,883 1,103 1,346 1,724 2,153 1,238 942 110.94%
  QoQ % 161.38% -18.05% -21.93% -19.93% 73.91% 31.42% -
  Horiz. % 306.05% 117.09% 142.89% 183.01% 228.56% 131.42% 100.00%
Tax Rate 22.61 % 26.32 % 34.48 % 24.39 % 29.24 % 27.58 % 38.96 % -30.45%
  QoQ % -14.10% -23.67% 41.37% -16.59% 6.02% -29.21% -
  Horiz. % 58.03% 67.56% 88.50% 62.60% 75.05% 70.79% 100.00%
Total Cost 12,559 12,903 11,550 13,349 13,332 11,596 11,564 5.66%
  QoQ % -2.67% 11.71% -13.48% 0.13% 14.97% 0.28% -
  Horiz. % 108.60% 111.58% 99.88% 115.44% 115.29% 100.28% 100.00%
Net Worth 105,184 107,615 106,400 104,780 103,392 106,200 105,139 0.03%
  QoQ % -2.26% 1.14% 1.55% 1.34% -2.64% 1.01% -
  Horiz. % 100.04% 102.36% 101.20% 99.66% 98.34% 101.01% 100.00%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div 7,600 - - 7,614 7,602 - - -
  QoQ % 0.00% 0.00% 0.00% 0.16% 0.00% 0.00% -
  Horiz. % 99.97% 0.00% 0.00% 100.16% 100.00% - -
Div Payout % 263.61 % - % - % 441.70 % 353.11 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 25.09% 0.00% 0.00% -
  Horiz. % 74.65% 0.00% 0.00% 125.09% 100.00% - -
Equity
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 105,184 107,615 106,400 104,780 103,392 106,200 105,139 0.03%
  QoQ % -2.26% 1.14% 1.55% 1.34% -2.64% 1.01% -
  Horiz. % 100.04% 102.36% 101.20% 99.66% 98.34% 101.01% 100.00%
NOSH 60,800 60,800 60,800 60,918 60,819 60,686 60,774 0.03%
  QoQ % 0.00% 0.00% -0.19% 0.16% 0.22% -0.14% -
  Horiz. % 100.04% 100.04% 100.04% 100.24% 100.07% 99.86% 100.00%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin 18.70 % 7.97 % 10.62 % 11.44 % 13.94 % 9.62 % 7.33 % 86.81%
  QoQ % 134.63% -24.95% -7.17% -17.93% 44.91% 31.24% -
  Horiz. % 255.12% 108.73% 144.88% 156.07% 190.18% 131.24% 100.00%
ROE 2.74 % 1.02 % 1.27 % 1.65 % 2.08 % 1.17 % 0.90 % 110.20%
  QoQ % 168.63% -19.69% -23.03% -20.67% 77.78% 30.00% -
  Horiz. % 304.44% 113.33% 141.11% 183.33% 231.11% 130.00% 100.00%
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 25.41 23.06 21.25 24.74 25.47 21.14 20.53 15.29%
  QoQ % 10.19% 8.52% -14.11% -2.87% 20.48% 2.97% -
  Horiz. % 123.77% 112.32% 103.51% 120.51% 124.06% 102.97% 100.00%
EPS 4.74 1.81 2.21 2.83 3.54 2.04 1.55 110.83%
  QoQ % 161.88% -18.10% -21.91% -20.06% 73.53% 31.61% -
  Horiz. % 305.81% 116.77% 142.58% 182.58% 228.39% 131.61% 100.00%
DPS 12.50 0.00 0.00 12.50 12.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 100.00% 100.00% - -
NAPS 1.7300 1.7700 1.7500 1.7200 1.7000 1.7500 1.7300 -
  QoQ % -2.26% 1.14% 1.74% 1.18% -2.86% 1.16% -
  Horiz. % 100.00% 102.31% 101.16% 99.42% 98.27% 101.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 25.41 23.06 21.25 24.79 25.48 21.10 20.52 15.33%
  QoQ % 10.19% 8.52% -14.28% -2.71% 20.76% 2.83% -
  Horiz. % 123.83% 112.38% 103.56% 120.81% 124.17% 102.83% 100.00%
EPS 4.74 1.81 2.21 2.84 3.54 2.04 1.55 110.83%
  QoQ % 161.88% -18.10% -22.18% -19.77% 73.53% 31.61% -
  Horiz. % 305.81% 116.77% 142.58% 183.23% 228.39% 131.61% 100.00%
DPS 12.50 0.00 0.00 12.52 12.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.16% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 100.16% 100.00% - -
NAPS 1.7300 1.7700 1.7500 1.7234 1.7005 1.7467 1.7293 0.03%
  QoQ % -2.26% 1.14% 1.54% 1.35% -2.64% 1.01% -
  Horiz. % 100.04% 102.35% 101.20% 99.66% 98.33% 101.01% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 1.4400 1.3000 1.5000 1.1600 1.2200 1.2300 1.1900 -
P/RPS 5.67 5.64 7.06 4.69 4.79 5.82 5.80 -1.50%
  QoQ % 0.53% -20.11% 50.53% -2.09% -17.70% 0.34% -
  Horiz. % 97.76% 97.24% 121.72% 80.86% 82.59% 100.34% 100.00%
P/EPS 30.37 71.66 67.76 40.99 34.46 60.29 76.77 -46.14%
  QoQ % -57.62% 5.76% 65.31% 18.95% -42.84% -21.47% -
  Horiz. % 39.56% 93.34% 88.26% 53.39% 44.89% 78.53% 100.00%
EY 3.29 1.40 1.48 2.44 2.90 1.66 1.30 85.82%
  QoQ % 135.00% -5.41% -39.34% -15.86% 74.70% 27.69% -
  Horiz. % 253.08% 107.69% 113.85% 187.69% 223.08% 127.69% 100.00%
DY 8.68 0.00 0.00 10.78 10.25 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 5.17% 0.00% 0.00% -
  Horiz. % 84.68% 0.00% 0.00% 105.17% 100.00% - -
P/NAPS 0.83 0.73 0.86 0.67 0.72 0.70 0.69 13.12%
  QoQ % 13.70% -15.12% 28.36% -6.94% 2.86% 1.45% -
  Horiz. % 120.29% 105.80% 124.64% 97.10% 104.35% 101.45% 100.00%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 27/09/12 29/06/12 30/03/12 28/12/11 29/09/11 28/06/11 30/03/11 -
Price 1.4400 1.4600 1.3000 1.1800 1.1700 1.4000 1.0300 -
P/RPS 5.67 6.33 6.12 4.77 4.59 6.62 5.02 8.46%
  QoQ % -10.43% 3.43% 28.30% 3.92% -30.66% 31.87% -
  Horiz. % 112.95% 126.10% 121.91% 95.02% 91.43% 131.87% 100.00%
P/EPS 30.37 80.48 58.72 41.70 33.05 68.63 66.45 -40.69%
  QoQ % -62.26% 37.06% 40.82% 26.17% -51.84% 3.28% -
  Horiz. % 45.70% 121.11% 88.37% 62.75% 49.74% 103.28% 100.00%
EY 3.29 1.24 1.70 2.40 3.03 1.46 1.50 68.89%
  QoQ % 165.32% -27.06% -29.17% -20.79% 107.53% -2.67% -
  Horiz. % 219.33% 82.67% 113.33% 160.00% 202.00% 97.33% 100.00%
DY 8.68 0.00 0.00 10.59 10.68 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% -0.84% 0.00% 0.00% -
  Horiz. % 81.27% 0.00% 0.00% 99.16% 100.00% - -
P/NAPS 0.83 0.82 0.74 0.69 0.69 0.80 0.60 24.18%
  QoQ % 1.22% 10.81% 7.25% 0.00% -13.75% 33.33% -
  Horiz. % 138.33% 136.67% 123.33% 115.00% 115.00% 133.33% 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.
 


 

389  353  519  737 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.025+0.005 
 GPACKET-WB 0.315+0.02 
 ARMADA 0.415+0.03 
 SAPNRG 0.265-0.005 
 ISTONE 0.225+0.03 
 HSI-C7F 0.3150.00 
 ANZO 0.0250.00 
 AME 1.55+0.27 
 HSI-H8B 0.245-0.03 
 OPCOM 0.815+0.04 

TOP ARTICLES

1. Thank you for your recommendations - Koon Yew Yin Koon Yew Yin's Blog
2. Budget 2020: Bandar Malaysia project in Sungai Besi will proceed save malaysia!!!
3. Dayang: My Rule for selling - Koon Yew Yin Koon Yew Yin's Blog
4. [TheStar] The Signing Ceremony of Bandar Malaysia will be held on next week after Budget 2020. KL Glory Fury
5. BUDGET 2020: THE PRIME BENEFICIARY IN SMALL CAP SPACE smartinvestment2030
6. Budget 2020 - Plantation - Major Beneficiary !!! Investhor's Mighty Hammer of Wisdom
7. MTAG - Higher TP - “Overweight” Call from Affin Hwang Capital Research on Electronics Manufacturing Services Stock Pick
8. AirAsia Group Bhd: A relook into AirAisa Group from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now ? TradeVSA - Case Study
Partners & Brokers