Highlights

[MBG] QoQ TTM Result on 2007-01-31 [#4]

Stock [MBG]: MINTYE BHD
Announcement Date 23-Mar-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2007
Quarter 31-Jan-2007  [#4]
Profit Trend QoQ -     1.07%    YoY -     25.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Revenue 51,854 52,044 50,924 51,424 50,524 52,950 54,983 -3.82%
  QoQ % -0.37% 2.20% -0.97% 1.78% -4.58% -3.70% -
  Horiz. % 94.31% 94.65% 92.62% 93.53% 91.89% 96.30% 100.00%
PBT 8,024 9,588 9,175 9,068 8,704 5,774 7,234 7.13%
  QoQ % -16.31% 4.50% 1.18% 4.18% 50.74% -20.18% -
  Horiz. % 110.92% 132.54% 126.83% 125.35% 120.32% 79.82% 100.00%
Tax -912 -1,284 -1,256 -1,429 -1,215 -1,104 -1,192 -16.31%
  QoQ % 28.97% -2.23% 12.11% -17.61% -10.05% 7.38% -
  Horiz. % 76.51% 107.72% 105.37% 119.88% 101.93% 92.62% 100.00%
NP 7,112 8,304 7,919 7,639 7,489 4,670 6,042 11.45%
  QoQ % -14.35% 4.86% 3.67% 2.00% 60.36% -22.71% -
  Horiz. % 117.71% 137.44% 131.07% 126.43% 123.95% 77.29% 100.00%
NP to SH 6,916 8,141 7,787 7,525 7,445 4,604 5,957 10.43%
  QoQ % -15.05% 4.55% 3.48% 1.07% 61.71% -22.71% -
  Horiz. % 116.10% 136.66% 130.72% 126.32% 124.98% 77.29% 100.00%
Tax Rate 11.37 % 13.39 % 13.69 % 15.76 % 13.96 % 19.12 % 16.48 % -21.87%
  QoQ % -15.09% -2.19% -13.13% 12.89% -26.99% 16.02% -
  Horiz. % 68.99% 81.25% 83.07% 95.63% 84.71% 116.02% 100.00%
Total Cost 44,742 43,740 43,005 43,785 43,035 48,280 48,941 -5.79%
  QoQ % 2.29% 1.71% -1.78% 1.74% -10.86% -1.35% -
  Horiz. % 91.42% 89.37% 87.87% 89.46% 87.93% 98.65% 100.00%
Net Worth 100,381 101,570 99,831 98,372 97,308 97,219 95,553 3.33%
  QoQ % -1.17% 1.74% 1.48% 1.09% 0.09% 1.74% -
  Horiz. % 105.05% 106.30% 104.48% 102.95% 101.84% 101.74% 100.00%
Dividend
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Div 0 3,652 3,652 0 0 0 3,651 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.03% 100.03% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % 44.86 % 46.90 % - % - % - % 61.30 % -
  QoQ % 0.00% -4.35% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 73.18% 76.51% 0.00% 0.00% 0.00% 100.00%
Equity
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Net Worth 100,381 101,570 99,831 98,372 97,308 97,219 95,553 3.33%
  QoQ % -1.17% 1.74% 1.48% 1.09% 0.09% 1.74% -
  Horiz. % 105.05% 106.30% 104.48% 102.95% 101.84% 101.74% 100.00%
NOSH 60,837 60,820 60,872 60,723 60,817 60,761 60,862 -0.03%
  QoQ % 0.03% -0.09% 0.25% -0.15% 0.09% -0.16% -
  Horiz. % 99.96% 99.93% 100.02% 99.77% 99.93% 99.84% 100.00%
Ratio Analysis
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
NP Margin 13.72 % 15.96 % 15.55 % 14.85 % 14.82 % 8.82 % 10.99 % 15.89%
  QoQ % -14.04% 2.64% 4.71% 0.20% 68.03% -19.75% -
  Horiz. % 124.84% 145.22% 141.49% 135.12% 134.85% 80.25% 100.00%
ROE 6.89 % 8.02 % 7.80 % 7.65 % 7.65 % 4.74 % 6.23 % 6.92%
  QoQ % -14.09% 2.82% 1.96% 0.00% 61.39% -23.92% -
  Horiz. % 110.59% 128.73% 125.20% 122.79% 122.79% 76.08% 100.00%
Per Share
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 85.23 85.57 83.66 84.69 83.07 87.14 90.34 -3.80%
  QoQ % -0.40% 2.28% -1.22% 1.95% -4.67% -3.54% -
  Horiz. % 94.34% 94.72% 92.61% 93.75% 91.95% 96.46% 100.00%
EPS 11.37 13.39 12.79 12.39 12.24 7.58 9.79 10.46%
  QoQ % -15.09% 4.69% 3.23% 1.23% 61.48% -22.57% -
  Horiz. % 116.14% 136.77% 130.64% 126.56% 125.03% 77.43% 100.00%
DPS 0.00 6.00 6.00 0.00 0.00 0.00 6.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.6500 1.6700 1.6400 1.6200 1.6000 1.6000 1.5700 3.36%
  QoQ % -1.20% 1.83% 1.23% 1.25% 0.00% 1.91% -
  Horiz. % 105.10% 106.37% 104.46% 103.18% 101.91% 101.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 85.29 85.60 83.76 84.58 83.10 87.09 90.43 -3.82%
  QoQ % -0.36% 2.20% -0.97% 1.78% -4.58% -3.69% -
  Horiz. % 94.32% 94.66% 92.62% 93.53% 91.89% 96.31% 100.00%
EPS 11.38 13.39 12.81 12.38 12.25 7.57 9.80 10.45%
  QoQ % -15.01% 4.53% 3.47% 1.06% 61.82% -22.76% -
  Horiz. % 116.12% 136.63% 130.71% 126.33% 125.00% 77.24% 100.00%
DPS 0.00 6.01 6.01 0.00 0.00 0.00 6.01 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.6510 1.6706 1.6420 1.6180 1.6005 1.5990 1.5716 3.33%
  QoQ % -1.17% 1.74% 1.48% 1.09% 0.09% 1.74% -
  Horiz. % 105.05% 106.30% 104.48% 102.95% 101.84% 101.74% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 -
Price 1.0600 1.2000 1.0800 1.0700 1.0000 1.0800 1.2000 -
P/RPS 1.24 1.40 1.29 1.26 1.20 1.24 1.33 -4.55%
  QoQ % -11.43% 8.53% 2.38% 5.00% -3.23% -6.77% -
  Horiz. % 93.23% 105.26% 96.99% 94.74% 90.23% 93.23% 100.00%
P/EPS 9.32 8.97 8.44 8.63 8.17 14.25 12.26 -16.66%
  QoQ % 3.90% 6.28% -2.20% 5.63% -42.67% 16.23% -
  Horiz. % 76.02% 73.16% 68.84% 70.39% 66.64% 116.23% 100.00%
EY 10.72 11.15 11.84 11.58 12.24 7.02 8.16 19.89%
  QoQ % -3.86% -5.83% 2.25% -5.39% 74.36% -13.97% -
  Horiz. % 131.37% 136.64% 145.10% 141.91% 150.00% 86.03% 100.00%
DY 0.00 5.00 5.56 0.00 0.00 0.00 5.00 -
  QoQ % 0.00% -10.07% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 111.20% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.64 0.72 0.66 0.66 0.63 0.68 0.76 -10.80%
  QoQ % -11.11% 9.09% 0.00% 4.76% -7.35% -10.53% -
  Horiz. % 84.21% 94.74% 86.84% 86.84% 82.89% 89.47% 100.00%
Price Multiplier on Announcement Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 14/12/07 28/09/07 27/06/07 23/03/07 22/12/06 14/09/06 19/06/06 -
Price 1.0200 1.2000 1.1800 1.1000 1.1500 1.3000 1.2400 -
P/RPS 1.20 1.40 1.41 1.30 1.38 1.49 1.37 -8.43%
  QoQ % -14.29% -0.71% 8.46% -5.80% -7.38% 8.76% -
  Horiz. % 87.59% 102.19% 102.92% 94.89% 100.73% 108.76% 100.00%
P/EPS 8.97 8.97 9.22 8.88 9.39 17.16 12.67 -20.52%
  QoQ % 0.00% -2.71% 3.83% -5.43% -45.28% 35.44% -
  Horiz. % 70.80% 70.80% 72.77% 70.09% 74.11% 135.44% 100.00%
EY 11.15 11.15 10.84 11.27 10.64 5.83 7.89 25.85%
  QoQ % 0.00% 2.86% -3.82% 5.92% 82.50% -26.11% -
  Horiz. % 141.32% 141.32% 137.39% 142.84% 134.85% 73.89% 100.00%
DY 0.00 5.00 5.08 0.00 0.00 0.00 4.84 -
  QoQ % 0.00% -1.57% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 103.31% 104.96% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.62 0.72 0.72 0.68 0.72 0.81 0.79 -14.88%
  QoQ % -13.89% 0.00% 5.88% -5.56% -11.11% 2.53% -
  Horiz. % 78.48% 91.14% 91.14% 86.08% 91.14% 102.53% 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
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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