Highlights

[MBG] QoQ TTM Result on 2005-04-30 [#1]

Stock [MBG]: MINTYE BHD
Announcement Date 30-Jun-2005
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2006
Quarter 30-Apr-2005  [#1]
Profit Trend QoQ -     42.02%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 55,869 57,099 56,678 58,396 59,776 58,686 57,428 -1.81%
  QoQ % -2.15% 0.74% -2.94% -2.31% 1.86% 2.19% -
  Horiz. % 97.29% 99.43% 98.69% 101.69% 104.09% 102.19% 100.00%
PBT 7,556 8,689 10,063 11,341 9,020 8,719 8,741 -9.23%
  QoQ % -13.04% -13.65% -11.27% 25.73% 3.45% -0.25% -
  Horiz. % 86.44% 99.41% 115.12% 129.74% 103.19% 99.75% 100.00%
Tax -1,499 -1,726 -2,016 -2,560 -2,837 -2,867 -2,859 -34.90%
  QoQ % 13.15% 14.38% 21.25% 9.76% 1.05% -0.28% -
  Horiz. % 52.43% 60.37% 70.51% 89.54% 99.23% 100.28% 100.00%
NP 6,057 6,963 8,047 8,781 6,183 5,852 5,882 1.97%
  QoQ % -13.01% -13.47% -8.36% 42.02% 5.66% -0.51% -
  Horiz. % 102.98% 118.38% 136.81% 149.29% 105.12% 99.49% 100.00%
NP to SH 6,009 6,899 8,005 8,781 6,183 5,852 5,882 1.43%
  QoQ % -12.90% -13.82% -8.84% 42.02% 5.66% -0.51% -
  Horiz. % 102.16% 117.29% 136.09% 149.29% 105.12% 99.49% 100.00%
Tax Rate 19.84 % 19.86 % 20.03 % 22.57 % 31.45 % 32.88 % 32.71 % -28.28%
  QoQ % -0.10% -0.85% -11.25% -28.24% -4.35% 0.52% -
  Horiz. % 60.65% 60.72% 61.24% 69.00% 96.15% 100.52% 100.00%
Total Cost 49,812 50,136 48,631 49,615 53,593 52,834 51,546 -2.25%
  QoQ % -0.65% 3.09% -1.98% -7.42% 1.44% 2.50% -
  Horiz. % 96.64% 97.26% 94.34% 96.25% 103.97% 102.50% 100.00%
Net Worth 96,429 93,887 92,501 93,550 91,818 90,081 88,165 6.14%
  QoQ % 2.71% 1.50% -1.12% 1.89% 1.93% 2.17% -
  Horiz. % 109.37% 106.49% 104.92% 106.11% 104.14% 102.17% 100.00%
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div 3,651 3,651 3,651 3,648 3,648 3,648 3,648 0.06%
  QoQ % 0.00% 0.00% 0.09% 0.00% 0.00% 0.00% -
  Horiz. % 100.09% 100.09% 100.09% 100.00% 100.00% 100.00% 100.00%
Div Payout % 60.77 % 52.93 % 45.61 % 41.55 % 59.00 % 62.34 % 62.02 % -1.34%
  QoQ % 14.81% 16.05% 9.77% -29.58% -5.36% 0.52% -
  Horiz. % 97.98% 85.34% 73.54% 66.99% 95.13% 100.52% 100.00%
Equity
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 96,429 93,887 92,501 93,550 91,818 90,081 88,165 6.14%
  QoQ % 2.71% 1.50% -1.12% 1.89% 1.93% 2.17% -
  Horiz. % 109.37% 106.49% 104.92% 106.11% 104.14% 102.17% 100.00%
NOSH 60,647 60,965 60,856 60,746 60,807 60,865 60,803 -0.17%
  QoQ % -0.52% 0.18% 0.18% -0.10% -0.10% 0.10% -
  Horiz. % 99.74% 100.27% 100.09% 99.91% 100.01% 100.10% 100.00%
Ratio Analysis
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin 10.84 % 12.19 % 14.20 % 15.04 % 10.34 % 9.97 % 10.24 % 3.86%
  QoQ % -11.07% -14.15% -5.59% 45.45% 3.71% -2.64% -
  Horiz. % 105.86% 119.04% 138.67% 146.88% 100.98% 97.36% 100.00%
ROE 6.23 % 7.35 % 8.65 % 9.39 % 6.73 % 6.50 % 6.67 % -4.44%
  QoQ % -15.24% -15.03% -7.88% 39.52% 3.54% -2.55% -
  Horiz. % 93.40% 110.19% 129.69% 140.78% 100.90% 97.45% 100.00%
Per Share
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 92.12 93.66 93.13 96.13 98.30 96.42 94.45 -1.65%
  QoQ % -1.64% 0.57% -3.12% -2.21% 1.95% 2.09% -
  Horiz. % 97.53% 99.16% 98.60% 101.78% 104.08% 102.09% 100.00%
EPS 9.91 11.32 13.15 14.46 10.17 9.61 9.67 1.64%
  QoQ % -12.46% -13.92% -9.06% 42.18% 5.83% -0.62% -
  Horiz. % 102.48% 117.06% 135.99% 149.53% 105.17% 99.38% 100.00%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 6.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.5900 1.5400 1.5200 1.5400 1.5100 1.4800 1.4500 6.32%
  QoQ % 3.25% 1.32% -1.30% 1.99% 2.03% 2.07% -
  Horiz. % 109.66% 106.21% 104.83% 106.21% 104.14% 102.07% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 91.89 93.91 93.22 96.05 98.32 96.52 94.45 -1.81%
  QoQ % -2.15% 0.74% -2.95% -2.31% 1.86% 2.19% -
  Horiz. % 97.29% 99.43% 98.70% 101.69% 104.10% 102.19% 100.00%
EPS 9.88 11.35 13.17 14.44 10.17 9.63 9.67 1.44%
  QoQ % -12.95% -13.82% -8.80% 41.99% 5.61% -0.41% -
  Horiz. % 102.17% 117.37% 136.19% 149.33% 105.17% 99.59% 100.00%
DPS 6.01 6.01 6.01 6.00 6.00 6.00 6.00 0.11%
  QoQ % 0.00% 0.00% 0.17% 0.00% 0.00% 0.00% -
  Horiz. % 100.17% 100.17% 100.17% 100.00% 100.00% 100.00% 100.00%
NAPS 1.5860 1.5442 1.5214 1.5387 1.5102 1.4816 1.4501 6.14%
  QoQ % 2.71% 1.50% -1.12% 1.89% 1.93% 2.17% -
  Horiz. % 109.37% 106.49% 104.92% 106.11% 104.14% 102.17% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 -
Price 1.2200 1.2000 1.2500 1.2300 1.4500 1.4000 1.2600 -
P/RPS 1.32 1.28 1.34 1.28 1.48 1.45 1.33 -0.50%
  QoQ % 3.13% -4.48% 4.69% -13.51% 2.07% 9.02% -
  Horiz. % 99.25% 96.24% 100.75% 96.24% 111.28% 109.02% 100.00%
P/EPS 12.31 10.60 9.50 8.51 14.26 14.56 13.02 -3.66%
  QoQ % 16.13% 11.58% 11.63% -40.32% -2.06% 11.83% -
  Horiz. % 94.55% 81.41% 72.96% 65.36% 109.52% 111.83% 100.00%
EY 8.12 9.43 10.52 11.75 7.01 6.87 7.68 3.77%
  QoQ % -13.89% -10.36% -10.47% 67.62% 2.04% -10.55% -
  Horiz. % 105.73% 122.79% 136.98% 152.99% 91.28% 89.45% 100.00%
DY 4.92 5.00 4.80 4.88 4.14 4.29 4.76 2.22%
  QoQ % -1.60% 4.17% -1.64% 17.87% -3.50% -9.87% -
  Horiz. % 103.36% 105.04% 100.84% 102.52% 86.97% 90.13% 100.00%
P/NAPS 0.77 0.78 0.82 0.80 0.96 0.95 0.87 -7.80%
  QoQ % -1.28% -4.88% 2.50% -16.67% 1.05% 9.20% -
  Horiz. % 88.51% 89.66% 94.25% 91.95% 110.34% 109.20% 100.00%
Price Multiplier on Announcement Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 29/03/06 12/01/06 28/09/05 30/06/05 30/03/05 23/12/04 28/09/04 -
Price 1.2000 1.3000 1.2000 1.3200 1.2400 1.3500 1.3600 -
P/RPS 1.30 1.39 1.29 1.37 1.26 1.40 1.44 -6.57%
  QoQ % -6.47% 7.75% -5.84% 8.73% -10.00% -2.78% -
  Horiz. % 90.28% 96.53% 89.58% 95.14% 87.50% 97.22% 100.00%
P/EPS 12.11 11.49 9.12 9.13 12.19 14.04 14.06 -9.45%
  QoQ % 5.40% 25.99% -0.11% -25.10% -13.18% -0.14% -
  Horiz. % 86.13% 81.72% 64.86% 64.94% 86.70% 99.86% 100.00%
EY 8.26 8.70 10.96 10.95 8.20 7.12 7.11 10.48%
  QoQ % -5.06% -20.62% 0.09% 33.54% 15.17% 0.14% -
  Horiz. % 116.17% 122.36% 154.15% 154.01% 115.33% 100.14% 100.00%
DY 5.00 4.62 5.00 4.55 4.84 4.44 4.41 8.71%
  QoQ % 8.23% -7.60% 9.89% -5.99% 9.01% 0.68% -
  Horiz. % 113.38% 104.76% 113.38% 103.17% 109.75% 100.68% 100.00%
P/NAPS 0.75 0.84 0.79 0.86 0.82 0.91 0.94 -13.94%
  QoQ % -10.71% 6.33% -8.14% 4.88% -9.89% -3.19% -
  Horiz. % 79.79% 89.36% 84.04% 91.49% 87.23% 96.81% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

1600 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.880.00 
 KOTRA 2.880.00 
 UCREST 0.1450.00 
 PUC 0.140.00 
 WILLOW 0.4350.00 
 IRIS 0.3750.00 
 TOPGLOV-C79 0.0550.00 
 BTECH 0.5050.00 
 3A 0.820.00 
 M3TECH 0.050.00 

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!

TOP ARTICLES

1. Supermax record profit must prevail - Koon Yew Yin Koon Yew Yin's Blog
2. Biden Presidency Spells Good Times for Malaysian Gloves Trying to Make Sense Bursa Investments
3. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
4. A BEARISH outlook for Covid-19. GENERAL
5. BREAKING [Complete Economic Shutdown]: (Actual) Eurocham Letter to Members (dated 23 Jan 2021) following meeting with MITI on 22 Jan 2021 A blog to publish and share information
6. KLCI waves 42 - Two Possible KLCI Waves Outcome and 2 BEST Glove Waves (HARTA & TOPGLOVE) KLCI waves
7. [转贴] [Video:浅谈DAGANG NEXCHANGE BHD, DNEX, 4456] - James的股票投资James Share Investing James的股票投资James Share Investing
8. Think-tank: Total lockdown would bring Malaysia to brink of economic collapse save malaysia!
PARTNERS & BROKERS