Highlights

[MBG] QoQ TTM Result on 2006-01-31 [#4]

Stock [MBG]: MINTYE BHD
Announcement Date 29-Mar-2006
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2006
Quarter 31-Jan-2006  [#4]
Profit Trend QoQ -     -12.90%    YoY -     -2.81%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Revenue 50,524 52,950 54,983 55,869 57,099 56,678 58,396 -9.18%
  QoQ % -4.58% -3.70% -1.59% -2.15% 0.74% -2.94% -
  Horiz. % 86.52% 90.67% 94.16% 95.67% 97.78% 97.06% 100.00%
PBT 8,704 5,774 7,234 7,556 8,689 10,063 11,341 -16.13%
  QoQ % 50.74% -20.18% -4.26% -13.04% -13.65% -11.27% -
  Horiz. % 76.75% 50.91% 63.79% 66.63% 76.62% 88.73% 100.00%
Tax -1,215 -1,104 -1,192 -1,499 -1,726 -2,016 -2,560 -39.07%
  QoQ % -10.05% 7.38% 20.48% 13.15% 14.38% 21.25% -
  Horiz. % 47.46% 43.12% 46.56% 58.55% 67.42% 78.75% 100.00%
NP 7,489 4,670 6,042 6,057 6,963 8,047 8,781 -10.04%
  QoQ % 60.36% -22.71% -0.25% -13.01% -13.47% -8.36% -
  Horiz. % 85.29% 53.18% 68.81% 68.98% 79.30% 91.64% 100.00%
NP to SH 7,445 4,604 5,957 6,009 6,899 8,005 8,781 -10.39%
  QoQ % 61.71% -22.71% -0.87% -12.90% -13.82% -8.84% -
  Horiz. % 84.79% 52.43% 67.84% 68.43% 78.57% 91.16% 100.00%
Tax Rate 13.96 % 19.12 % 16.48 % 19.84 % 19.86 % 20.03 % 22.57 % -27.34%
  QoQ % -26.99% 16.02% -16.94% -0.10% -0.85% -11.25% -
  Horiz. % 61.85% 84.71% 73.02% 87.90% 87.99% 88.75% 100.00%
Total Cost 43,035 48,280 48,941 49,812 50,136 48,631 49,615 -9.03%
  QoQ % -10.86% -1.35% -1.75% -0.65% 3.09% -1.98% -
  Horiz. % 86.74% 97.31% 98.64% 100.40% 101.05% 98.02% 100.00%
Net Worth 97,308 97,219 95,553 96,429 93,887 92,501 93,550 2.65%
  QoQ % 0.09% 1.74% -0.91% 2.71% 1.50% -1.12% -
  Horiz. % 104.02% 103.92% 102.14% 103.08% 100.36% 98.88% 100.00%
Dividend
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Div 0 0 3,651 3,651 3,651 3,651 3,648 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.09% -
  Horiz. % 0.00% 0.00% 100.09% 100.09% 100.09% 100.09% 100.00%
Div Payout % - % - % 61.30 % 60.77 % 52.93 % 45.61 % 41.55 % -
  QoQ % 0.00% 0.00% 0.87% 14.81% 16.05% 9.77% -
  Horiz. % 0.00% 0.00% 147.53% 146.26% 127.39% 109.77% 100.00%
Equity
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Net Worth 97,308 97,219 95,553 96,429 93,887 92,501 93,550 2.65%
  QoQ % 0.09% 1.74% -0.91% 2.71% 1.50% -1.12% -
  Horiz. % 104.02% 103.92% 102.14% 103.08% 100.36% 98.88% 100.00%
NOSH 60,817 60,761 60,862 60,647 60,965 60,856 60,746 0.08%
  QoQ % 0.09% -0.16% 0.35% -0.52% 0.18% 0.18% -
  Horiz. % 100.12% 100.02% 100.19% 99.84% 100.36% 100.18% 100.00%
Ratio Analysis
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
NP Margin 14.82 % 8.82 % 10.99 % 10.84 % 12.19 % 14.20 % 15.04 % -0.97%
  QoQ % 68.03% -19.75% 1.38% -11.07% -14.15% -5.59% -
  Horiz. % 98.54% 58.64% 73.07% 72.07% 81.05% 94.41% 100.00%
ROE 7.65 % 4.74 % 6.23 % 6.23 % 7.35 % 8.65 % 9.39 % -12.74%
  QoQ % 61.39% -23.92% 0.00% -15.24% -15.03% -7.88% -
  Horiz. % 81.47% 50.48% 66.35% 66.35% 78.27% 92.12% 100.00%
Per Share
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 83.07 87.14 90.34 92.12 93.66 93.13 96.13 -9.25%
  QoQ % -4.67% -3.54% -1.93% -1.64% 0.57% -3.12% -
  Horiz. % 86.41% 90.65% 93.98% 95.83% 97.43% 96.88% 100.00%
EPS 12.24 7.58 9.79 9.91 11.32 13.15 14.46 -10.49%
  QoQ % 61.48% -22.57% -1.21% -12.46% -13.92% -9.06% -
  Horiz. % 84.65% 52.42% 67.70% 68.53% 78.28% 90.94% 100.00%
DPS 0.00 0.00 6.00 6.00 6.00 6.00 6.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.6000 1.6000 1.5700 1.5900 1.5400 1.5200 1.5400 2.57%
  QoQ % 0.00% 1.91% -1.26% 3.25% 1.32% -1.30% -
  Horiz. % 103.90% 103.90% 101.95% 103.25% 100.00% 98.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 83.10 87.09 90.43 91.89 93.91 93.22 96.05 -9.18%
  QoQ % -4.58% -3.69% -1.59% -2.15% 0.74% -2.95% -
  Horiz. % 86.52% 90.67% 94.15% 95.67% 97.77% 97.05% 100.00%
EPS 12.25 7.57 9.80 9.88 11.35 13.17 14.44 -10.36%
  QoQ % 61.82% -22.76% -0.81% -12.95% -13.82% -8.80% -
  Horiz. % 84.83% 52.42% 67.87% 68.42% 78.60% 91.20% 100.00%
DPS 0.00 0.00 6.01 6.01 6.01 6.01 6.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.17% -
  Horiz. % 0.00% 0.00% 100.17% 100.17% 100.17% 100.17% 100.00%
NAPS 1.6005 1.5990 1.5716 1.5860 1.5442 1.5214 1.5387 2.65%
  QoQ % 0.09% 1.74% -0.91% 2.71% 1.50% -1.12% -
  Horiz. % 104.02% 103.92% 102.14% 103.07% 100.36% 98.88% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 -
Price 1.0000 1.0800 1.2000 1.2200 1.2000 1.2500 1.2300 -
P/RPS 1.20 1.24 1.33 1.32 1.28 1.34 1.28 -4.20%
  QoQ % -3.23% -6.77% 0.76% 3.13% -4.48% 4.69% -
  Horiz. % 93.75% 96.88% 103.91% 103.13% 100.00% 104.69% 100.00%
P/EPS 8.17 14.25 12.26 12.31 10.60 9.50 8.51 -2.67%
  QoQ % -42.67% 16.23% -0.41% 16.13% 11.58% 11.63% -
  Horiz. % 96.00% 167.45% 144.07% 144.65% 124.56% 111.63% 100.00%
EY 12.24 7.02 8.16 8.12 9.43 10.52 11.75 2.75%
  QoQ % 74.36% -13.97% 0.49% -13.89% -10.36% -10.47% -
  Horiz. % 104.17% 59.74% 69.45% 69.11% 80.26% 89.53% 100.00%
DY 0.00 0.00 5.00 4.92 5.00 4.80 4.88 -
  QoQ % 0.00% 0.00% 1.63% -1.60% 4.17% -1.64% -
  Horiz. % 0.00% 0.00% 102.46% 100.82% 102.46% 98.36% 100.00%
P/NAPS 0.63 0.68 0.76 0.77 0.78 0.82 0.80 -14.69%
  QoQ % -7.35% -10.53% -1.30% -1.28% -4.88% 2.50% -
  Horiz. % 78.75% 85.00% 95.00% 96.25% 97.50% 102.50% 100.00%
Price Multiplier on Announcement Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 22/12/06 14/09/06 19/06/06 29/03/06 12/01/06 28/09/05 30/06/05 -
Price 1.1500 1.3000 1.2400 1.2000 1.3000 1.2000 1.3200 -
P/RPS 1.38 1.49 1.37 1.30 1.39 1.29 1.37 0.48%
  QoQ % -7.38% 8.76% 5.38% -6.47% 7.75% -5.84% -
  Horiz. % 100.73% 108.76% 100.00% 94.89% 101.46% 94.16% 100.00%
P/EPS 9.39 17.16 12.67 12.11 11.49 9.12 9.13 1.88%
  QoQ % -45.28% 35.44% 4.62% 5.40% 25.99% -0.11% -
  Horiz. % 102.85% 187.95% 138.77% 132.64% 125.85% 99.89% 100.00%
EY 10.64 5.83 7.89 8.26 8.70 10.96 10.95 -1.89%
  QoQ % 82.50% -26.11% -4.48% -5.06% -20.62% 0.09% -
  Horiz. % 97.17% 53.24% 72.05% 75.43% 79.45% 100.09% 100.00%
DY 0.00 0.00 4.84 5.00 4.62 5.00 4.55 -
  QoQ % 0.00% 0.00% -3.20% 8.23% -7.60% 9.89% -
  Horiz. % 0.00% 0.00% 106.37% 109.89% 101.54% 109.89% 100.00%
P/NAPS 0.72 0.81 0.79 0.75 0.84 0.79 0.86 -11.14%
  QoQ % -11.11% 2.53% 5.33% -10.71% 6.33% -8.14% -
  Horiz. % 83.72% 94.19% 91.86% 87.21% 97.67% 91.86% 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.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers