Highlights

[MBG] QoQ TTM Result on 2011-04-30 [#1]

Stock [MBG]: MINTYE BHD
Announcement Date 28-Jun-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2012
Quarter 30-Apr-2011  [#1]
Profit Trend QoQ -     0.20%    YoY -     -17.13%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 56,316 55,873 53,289 50,994 50,579 50,253 50,772 7.13%
  QoQ % 0.79% 4.85% 4.50% 0.82% 0.65% -1.02% -
  Horiz. % 110.92% 110.05% 104.96% 100.44% 99.62% 98.98% 100.00%
PBT 9,129 8,534 7,850 6,947 7,136 6,910 7,061 18.62%
  QoQ % 6.97% 8.71% 13.00% -2.65% 3.27% -2.14% -
  Horiz. % 129.29% 120.86% 111.17% 98.39% 101.06% 97.86% 100.00%
Tax -2,640 -2,502 -2,343 -2,026 -2,131 -1,897 -2,173 13.82%
  QoQ % -5.52% -6.79% -15.65% 4.93% -12.34% 12.70% -
  Horiz. % 121.49% 115.14% 107.82% 93.24% 98.07% 87.30% 100.00%
NP 6,489 6,032 5,507 4,921 5,005 5,013 4,888 20.73%
  QoQ % 7.58% 9.53% 11.91% -1.68% -0.16% 2.56% -
  Horiz. % 132.75% 123.40% 112.66% 100.68% 102.39% 102.56% 100.00%
NP to SH 6,461 6,057 5,535 4,890 4,880 4,814 4,697 23.61%
  QoQ % 6.67% 9.43% 13.19% 0.20% 1.37% 2.49% -
  Horiz. % 137.56% 128.95% 117.84% 104.11% 103.90% 102.49% 100.00%
Tax Rate 28.92 % 29.32 % 29.85 % 29.16 % 29.86 % 27.45 % 30.77 % -4.04%
  QoQ % -1.36% -1.78% 2.37% -2.34% 8.78% -10.79% -
  Horiz. % 93.99% 95.29% 97.01% 94.77% 97.04% 89.21% 100.00%
Total Cost 49,827 49,841 47,782 46,073 45,574 45,240 45,884 5.63%
  QoQ % -0.03% 4.31% 3.71% 1.09% 0.74% -1.40% -
  Horiz. % 108.59% 108.62% 104.14% 100.41% 99.32% 98.60% 100.00%
Net Worth 106,400 104,780 103,392 106,200 105,139 103,809 107,019 -0.39%
  QoQ % 1.55% 1.34% -2.64% 1.01% 1.28% -3.00% -
  Horiz. % 99.42% 97.91% 96.61% 99.24% 98.24% 97.00% 100.00%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div 15,217 15,217 7,602 6,080 12,159 12,159 12,159 16.08%
  QoQ % 0.00% 100.16% 25.03% -49.99% 0.00% 0.00% -
  Horiz. % 125.14% 125.14% 62.52% 50.01% 100.00% 100.00% 100.00%
Div Payout % 235.52 % 251.23 % 137.35 % 124.35 % 249.18 % 252.59 % 258.89 % -6.10%
  QoQ % -6.25% 82.91% 10.45% -50.10% -1.35% -2.43% -
  Horiz. % 90.97% 97.04% 53.05% 48.03% 96.25% 97.57% 100.00%
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 106,400 104,780 103,392 106,200 105,139 103,809 107,019 -0.39%
  QoQ % 1.55% 1.34% -2.64% 1.01% 1.28% -3.00% -
  Horiz. % 99.42% 97.91% 96.61% 99.24% 98.24% 97.00% 100.00%
NOSH 60,800 60,918 60,819 60,686 60,774 60,707 60,806 -0.01%
  QoQ % -0.19% 0.16% 0.22% -0.14% 0.11% -0.16% -
  Horiz. % 99.99% 100.18% 100.02% 99.80% 99.95% 99.84% 100.00%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin 11.52 % 10.80 % 10.33 % 9.65 % 9.90 % 9.98 % 9.63 % 12.65%
  QoQ % 6.67% 4.55% 7.05% -2.53% -0.80% 3.63% -
  Horiz. % 119.63% 112.15% 107.27% 100.21% 102.80% 103.63% 100.00%
ROE 6.07 % 5.78 % 5.35 % 4.60 % 4.64 % 4.64 % 4.39 % 24.04%
  QoQ % 5.02% 8.04% 16.30% -0.86% 0.00% 5.69% -
  Horiz. % 138.27% 131.66% 121.87% 104.78% 105.69% 105.69% 100.00%
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 92.63 91.72 87.62 84.03 83.22 82.78 83.50 7.14%
  QoQ % 0.99% 4.68% 4.27% 0.97% 0.53% -0.86% -
  Horiz. % 110.93% 109.84% 104.93% 100.63% 99.66% 99.14% 100.00%
EPS 10.63 9.94 9.10 8.06 8.03 7.93 7.72 23.70%
  QoQ % 6.94% 9.23% 12.90% 0.37% 1.26% 2.72% -
  Horiz. % 137.69% 128.76% 117.88% 104.40% 104.02% 102.72% 100.00%
DPS 25.00 25.00 12.50 10.00 20.00 20.00 20.00 15.99%
  QoQ % 0.00% 100.00% 25.00% -50.00% 0.00% 0.00% -
  Horiz. % 125.00% 125.00% 62.50% 50.00% 100.00% 100.00% 100.00%
NAPS 1.7500 1.7200 1.7000 1.7500 1.7300 1.7100 1.7600 -0.38%
  QoQ % 1.74% 1.18% -2.86% 1.16% 1.17% -2.84% -
  Horiz. % 99.43% 97.73% 96.59% 99.43% 98.30% 97.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 92.63 91.90 87.65 83.87 83.19 82.65 83.51 7.13%
  QoQ % 0.79% 4.85% 4.51% 0.82% 0.65% -1.03% -
  Horiz. % 110.92% 110.05% 104.96% 100.43% 99.62% 98.97% 100.00%
EPS 10.63 9.96 9.10 8.04 8.03 7.92 7.73 23.59%
  QoQ % 6.73% 9.45% 13.18% 0.12% 1.39% 2.46% -
  Horiz. % 137.52% 128.85% 117.72% 104.01% 103.88% 102.46% 100.00%
DPS 25.00 25.03 12.50 10.00 20.00 20.00 20.00 15.99%
  QoQ % -0.12% 100.24% 25.00% -50.00% 0.00% 0.00% -
  Horiz. % 125.00% 125.15% 62.50% 50.00% 100.00% 100.00% 100.00%
NAPS 1.7500 1.7234 1.7005 1.7467 1.7293 1.7074 1.7602 -0.39%
  QoQ % 1.54% 1.35% -2.64% 1.01% 1.28% -3.00% -
  Horiz. % 99.42% 97.91% 96.61% 99.23% 98.24% 97.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 1.5000 1.1600 1.2200 1.2300 1.1900 1.1400 1.2000 -
P/RPS 1.62 1.26 1.39 1.46 1.43 1.38 1.44 8.15%
  QoQ % 28.57% -9.35% -4.79% 2.10% 3.62% -4.17% -
  Horiz. % 112.50% 87.50% 96.53% 101.39% 99.31% 95.83% 100.00%
P/EPS 14.12 11.67 13.41 15.26 14.82 14.38 15.53 -6.13%
  QoQ % 20.99% -12.98% -12.12% 2.97% 3.06% -7.41% -
  Horiz. % 90.92% 75.14% 86.35% 98.26% 95.43% 92.59% 100.00%
EY 7.08 8.57 7.46 6.55 6.75 6.96 6.44 6.50%
  QoQ % -17.39% 14.88% 13.89% -2.96% -3.02% 8.07% -
  Horiz. % 109.94% 133.07% 115.84% 101.71% 104.81% 108.07% 100.00%
DY 16.67 21.55 10.25 8.13 16.81 17.54 16.67 -
  QoQ % -22.65% 110.24% 26.08% -51.64% -4.16% 5.22% -
  Horiz. % 100.00% 129.27% 61.49% 48.77% 100.84% 105.22% 100.00%
P/NAPS 0.86 0.67 0.72 0.70 0.69 0.67 0.68 16.90%
  QoQ % 28.36% -6.94% 2.86% 1.45% 2.99% -1.47% -
  Horiz. % 126.47% 98.53% 105.88% 102.94% 101.47% 98.53% 100.00%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 30/03/12 28/12/11 29/09/11 28/06/11 30/03/11 20/12/10 30/09/10 -
Price 1.3000 1.1800 1.1700 1.4000 1.0300 1.1700 1.1400 -
P/RPS 1.40 1.29 1.34 1.67 1.24 1.41 1.37 1.45%
  QoQ % 8.53% -3.73% -19.76% 34.68% -12.06% 2.92% -
  Horiz. % 102.19% 94.16% 97.81% 121.90% 90.51% 102.92% 100.00%
P/EPS 12.23 11.87 12.86 17.37 12.83 14.75 14.76 -11.75%
  QoQ % 3.03% -7.70% -25.96% 35.39% -13.02% -0.07% -
  Horiz. % 82.86% 80.42% 87.13% 117.68% 86.92% 99.93% 100.00%
EY 8.17 8.43 7.78 5.76 7.80 6.78 6.78 13.20%
  QoQ % -3.08% 8.35% 35.07% -26.15% 15.04% 0.00% -
  Horiz. % 120.50% 124.34% 114.75% 84.96% 115.04% 100.00% 100.00%
DY 19.23 21.19 10.68 7.14 19.42 17.09 17.54 6.31%
  QoQ % -9.25% 98.41% 49.58% -63.23% 13.63% -2.57% -
  Horiz. % 109.64% 120.81% 60.89% 40.71% 110.72% 97.43% 100.00%
P/NAPS 0.74 0.69 0.69 0.80 0.60 0.68 0.65 9.00%
  QoQ % 7.25% 0.00% -13.75% 33.33% -11.76% 4.62% -
  Horiz. % 113.85% 106.15% 106.15% 123.08% 92.31% 104.62% 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
 
 

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