Highlights

[MBG] QoQ TTM Result on 2010-04-30 [#1]

Stock [MBG]: MINTYE BHD
Announcement Date 28-Jun-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2011
Quarter 30-Apr-2010  [#1]
Profit Trend QoQ -     -10.96%    YoY -     106.76%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Revenue 50,579 50,253 50,772 51,312 51,212 50,006 50,060 0.69%
  QoQ % 0.65% -1.02% -1.05% 0.20% 2.41% -0.11% -
  Horiz. % 101.04% 100.39% 101.42% 102.50% 102.30% 99.89% 100.00%
PBT 7,136 6,910 7,061 8,452 9,040 8,332 6,654 4.76%
  QoQ % 3.27% -2.14% -16.46% -6.50% 8.50% 25.22% -
  Horiz. % 107.24% 103.85% 106.12% 127.02% 135.86% 125.22% 100.00%
Tax -2,131 -1,897 -2,173 -2,399 -2,345 -2,067 -2,015 3.79%
  QoQ % -12.34% 12.70% 9.42% -2.30% -13.45% -2.58% -
  Horiz. % 105.76% 94.14% 107.84% 119.06% 116.38% 102.58% 100.00%
NP 5,005 5,013 4,888 6,053 6,695 6,265 4,639 5.18%
  QoQ % -0.16% 2.56% -19.25% -9.59% 6.86% 35.05% -
  Horiz. % 107.89% 108.06% 105.37% 130.48% 144.32% 135.05% 100.00%
NP to SH 4,880 4,814 4,697 5,901 6,627 6,280 4,454 6.26%
  QoQ % 1.37% 2.49% -20.40% -10.96% 5.53% 41.00% -
  Horiz. % 109.56% 108.08% 105.46% 132.49% 148.79% 141.00% 100.00%
Tax Rate 29.86 % 27.45 % 30.77 % 28.38 % 25.94 % 24.81 % 30.28 % -0.92%
  QoQ % 8.78% -10.79% 8.42% 9.41% 4.55% -18.06% -
  Horiz. % 98.61% 90.65% 101.62% 93.73% 85.67% 81.94% 100.00%
Total Cost 45,574 45,240 45,884 45,259 44,517 43,741 45,421 0.22%
  QoQ % 0.74% -1.40% 1.38% 1.67% 1.77% -3.70% -
  Horiz. % 100.34% 99.60% 101.02% 99.64% 98.01% 96.30% 100.00%
Net Worth 105,139 103,809 107,019 105,170 102,199 101,794 103,980 0.74%
  QoQ % 1.28% -3.00% 1.76% 2.91% 0.40% -2.10% -
  Horiz. % 101.11% 99.84% 102.92% 101.14% 98.29% 97.90% 100.00%
Dividend
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Div 12,159 12,159 12,159 6,079 0 3,648 3,648 122.64%
  QoQ % 0.00% 0.00% 100.02% 0.00% 0.00% 0.00% -
  Horiz. % 333.29% 333.29% 333.29% 166.63% 0.00% 100.00% 100.00%
Div Payout % 249.18 % 252.59 % 258.89 % 103.02 % - % 58.10 % 81.91 % 109.53%
  QoQ % -1.35% -2.43% 151.30% 0.00% 0.00% -29.07% -
  Horiz. % 304.21% 308.38% 316.07% 125.77% 0.00% 70.93% 100.00%
Equity
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Net Worth 105,139 103,809 107,019 105,170 102,199 101,794 103,980 0.74%
  QoQ % 1.28% -3.00% 1.76% 2.91% 0.40% -2.10% -
  Horiz. % 101.11% 99.84% 102.92% 101.14% 98.29% 97.90% 100.00%
NOSH 60,774 60,707 60,806 60,792 60,833 60,955 60,807 -0.04%
  QoQ % 0.11% -0.16% 0.02% -0.07% -0.20% 0.24% -
  Horiz. % 99.95% 99.84% 100.00% 99.98% 100.04% 100.24% 100.00%
Ratio Analysis
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
NP Margin 9.90 % 9.98 % 9.63 % 11.80 % 13.07 % 12.53 % 9.27 % 4.47%
  QoQ % -0.80% 3.63% -18.39% -9.72% 4.31% 35.17% -
  Horiz. % 106.80% 107.66% 103.88% 127.29% 140.99% 135.17% 100.00%
ROE 4.64 % 4.64 % 4.39 % 5.61 % 6.48 % 6.17 % 4.28 % 5.52%
  QoQ % 0.00% 5.69% -21.75% -13.43% 5.02% 44.16% -
  Horiz. % 108.41% 108.41% 102.57% 131.07% 151.40% 144.16% 100.00%
Per Share
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 83.22 82.78 83.50 84.41 84.18 82.04 82.33 0.72%
  QoQ % 0.53% -0.86% -1.08% 0.27% 2.61% -0.35% -
  Horiz. % 101.08% 100.55% 101.42% 102.53% 102.25% 99.65% 100.00%
EPS 8.03 7.93 7.72 9.71 10.89 10.30 7.32 6.35%
  QoQ % 1.26% 2.72% -20.49% -10.84% 5.73% 40.71% -
  Horiz. % 109.70% 108.33% 105.46% 132.65% 148.77% 140.71% 100.00%
DPS 20.00 20.00 20.00 10.00 0.00 6.00 6.00 122.66%
  QoQ % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 333.33% 333.33% 333.33% 166.67% 0.00% 100.00% 100.00%
NAPS 1.7300 1.7100 1.7600 1.7300 1.6800 1.6700 1.7100 0.78%
  QoQ % 1.17% -2.84% 1.73% 2.98% 0.60% -2.34% -
  Horiz. % 101.17% 100.00% 102.92% 101.17% 98.25% 97.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 83.19 82.65 83.51 84.39 84.23 82.25 82.34 0.69%
  QoQ % 0.65% -1.03% -1.04% 0.19% 2.41% -0.11% -
  Horiz. % 101.03% 100.38% 101.42% 102.49% 102.30% 99.89% 100.00%
EPS 8.03 7.92 7.73 9.71 10.90 10.33 7.33 6.25%
  QoQ % 1.39% 2.46% -20.39% -10.92% 5.52% 40.93% -
  Horiz. % 109.55% 108.05% 105.46% 132.47% 148.70% 140.93% 100.00%
DPS 20.00 20.00 20.00 10.00 0.00 6.00 6.00 122.66%
  QoQ % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 333.33% 333.33% 333.33% 166.67% 0.00% 100.00% 100.00%
NAPS 1.7293 1.7074 1.7602 1.7298 1.6809 1.6743 1.7102 0.74%
  QoQ % 1.28% -3.00% 1.76% 2.91% 0.39% -2.10% -
  Horiz. % 101.12% 99.84% 102.92% 101.15% 98.29% 97.90% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 -
Price 1.1900 1.1400 1.2000 1.1000 1.0500 1.0800 0.9900 -
P/RPS 1.43 1.38 1.44 1.30 1.25 1.32 1.20 12.37%
  QoQ % 3.62% -4.17% 10.77% 4.00% -5.30% 10.00% -
  Horiz. % 119.17% 115.00% 120.00% 108.33% 104.17% 110.00% 100.00%
P/EPS 14.82 14.38 15.53 11.33 9.64 10.48 13.52 6.29%
  QoQ % 3.06% -7.41% 37.07% 17.53% -8.02% -22.49% -
  Horiz. % 109.62% 106.36% 114.87% 83.80% 71.30% 77.51% 100.00%
EY 6.75 6.96 6.44 8.82 10.37 9.54 7.40 -5.93%
  QoQ % -3.02% 8.07% -26.98% -14.95% 8.70% 28.92% -
  Horiz. % 91.22% 94.05% 87.03% 119.19% 140.14% 128.92% 100.00%
DY 16.81 17.54 16.67 9.09 0.00 5.56 6.06 97.06%
  QoQ % -4.16% 5.22% 83.39% 0.00% 0.00% -8.25% -
  Horiz. % 277.39% 289.44% 275.08% 150.00% 0.00% 91.75% 100.00%
P/NAPS 0.69 0.67 0.68 0.64 0.63 0.65 0.58 12.24%
  QoQ % 2.99% -1.47% 6.25% 1.59% -3.08% 12.07% -
  Horiz. % 118.97% 115.52% 117.24% 110.34% 108.62% 112.07% 100.00%
Price Multiplier on Announcement Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 30/03/11 20/12/10 30/09/10 28/06/10 26/03/10 15/12/09 24/09/09 -
Price 1.0300 1.1700 1.1400 1.1800 1.0200 1.0400 0.9200 -
P/RPS 1.24 1.41 1.37 1.40 1.21 1.27 1.12 7.00%
  QoQ % -12.06% 2.92% -2.14% 15.70% -4.72% 13.39% -
  Horiz. % 110.71% 125.89% 122.32% 125.00% 108.04% 113.39% 100.00%
P/EPS 12.83 14.75 14.76 12.16 9.36 10.09 12.56 1.42%
  QoQ % -13.02% -0.07% 21.38% 29.91% -7.23% -19.67% -
  Horiz. % 102.15% 117.44% 117.52% 96.82% 74.52% 80.33% 100.00%
EY 7.80 6.78 6.78 8.23 10.68 9.91 7.96 -1.34%
  QoQ % 15.04% 0.00% -17.62% -22.94% 7.77% 24.50% -
  Horiz. % 97.99% 85.18% 85.18% 103.39% 134.17% 124.50% 100.00%
DY 19.42 17.09 17.54 8.47 0.00 5.77 6.52 106.60%
  QoQ % 13.63% -2.57% 107.08% 0.00% 0.00% -11.50% -
  Horiz. % 297.85% 262.12% 269.02% 129.91% 0.00% 88.50% 100.00%
P/NAPS 0.60 0.68 0.65 0.68 0.61 0.62 0.54 7.26%
  QoQ % -11.76% 4.62% -4.41% 11.48% -1.61% 14.81% -
  Horiz. % 111.11% 125.93% 120.37% 125.93% 112.96% 114.81% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

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!
PARTNERS & BROKERS