Highlights

[MBG] QoQ TTM Result on 2008-01-31 [#4]

Stock [MBG]: MINTYE BHD
Announcement Date 28-Mar-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2008
Quarter 31-Jan-2008  [#4]
Profit Trend QoQ -     6.15%    YoY -     -2.45%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Revenue 56,864 56,389 54,672 52,734 51,854 52,044 50,924 7.60%
  QoQ % 0.84% 3.14% 3.68% 1.70% -0.37% 2.20% -
  Horiz. % 111.66% 110.73% 107.36% 103.55% 101.83% 102.20% 100.00%
PBT 7,728 10,409 9,553 8,920 8,024 9,588 9,175 -10.77%
  QoQ % -25.76% 8.96% 7.10% 11.17% -16.31% 4.50% -
  Horiz. % 84.23% 113.45% 104.12% 97.22% 87.46% 104.50% 100.00%
Tax -4,532 -3,939 -2,716 -1,344 -912 -1,284 -1,256 134.34%
  QoQ % -15.05% -45.03% -102.08% -47.37% 28.97% -2.23% -
  Horiz. % 360.83% 313.61% 216.24% 107.01% 72.61% 102.23% 100.00%
NP 3,196 6,470 6,837 7,576 7,112 8,304 7,919 -45.24%
  QoQ % -50.60% -5.37% -9.75% 6.52% -14.35% 4.86% -
  Horiz. % 40.36% 81.70% 86.34% 95.67% 89.81% 104.86% 100.00%
NP to SH 2,623 6,053 6,571 7,341 6,916 8,141 7,787 -51.43%
  QoQ % -56.67% -7.88% -10.49% 6.15% -15.05% 4.55% -
  Horiz. % 33.68% 77.73% 84.38% 94.27% 88.81% 104.55% 100.00%
Tax Rate 58.64 % 37.84 % 28.43 % 15.07 % 11.37 % 13.39 % 13.69 % 162.59%
  QoQ % 54.97% 33.10% 88.65% 32.54% -15.09% -2.19% -
  Horiz. % 428.34% 276.41% 207.67% 110.08% 83.05% 97.81% 100.00%
Total Cost 53,668 49,919 47,835 45,158 44,742 43,740 43,005 15.83%
  QoQ % 7.51% 4.36% 5.93% 0.93% 2.29% 1.71% -
  Horiz. % 124.79% 116.08% 111.23% 105.01% 104.04% 101.71% 100.00%
Net Worth 99,002 103,908 102,534 102,010 100,381 101,570 99,831 -0.55%
  QoQ % -4.72% 1.34% 0.51% 1.62% -1.17% 1.74% -
  Horiz. % 99.17% 104.08% 102.71% 102.18% 100.55% 101.74% 100.00%
Dividend
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Div 5,460 5,460 5,460 0 0 3,652 3,652 30.59%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 149.50% 149.50% 149.50% 0.00% 0.00% 100.00% 100.00%
Div Payout % 208.17 % 90.21 % 83.10 % - % - % 44.86 % 46.90 % 168.87%
  QoQ % 130.76% 8.56% 0.00% 0.00% 0.00% -4.35% -
  Horiz. % 443.86% 192.35% 177.19% 0.00% 0.00% 95.65% 100.00%
Equity
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Net Worth 99,002 103,908 102,534 102,010 100,381 101,570 99,831 -0.55%
  QoQ % -4.72% 1.34% 0.51% 1.62% -1.17% 1.74% -
  Horiz. % 99.17% 104.08% 102.71% 102.18% 100.55% 101.74% 100.00%
NOSH 60,737 60,765 60,671 60,720 60,837 60,820 60,872 -0.15%
  QoQ % -0.04% 0.15% -0.08% -0.19% 0.03% -0.09% -
  Horiz. % 99.78% 99.82% 99.67% 99.75% 99.94% 99.91% 100.00%
Ratio Analysis
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
NP Margin 5.62 % 11.47 % 12.51 % 14.37 % 13.72 % 15.96 % 15.55 % -49.10%
  QoQ % -51.00% -8.31% -12.94% 4.74% -14.04% 2.64% -
  Horiz. % 36.14% 73.76% 80.45% 92.41% 88.23% 102.64% 100.00%
ROE 2.65 % 5.83 % 6.41 % 7.20 % 6.89 % 8.02 % 7.80 % -51.15%
  QoQ % -54.55% -9.05% -10.97% 4.50% -14.09% 2.82% -
  Horiz. % 33.97% 74.74% 82.18% 92.31% 88.33% 102.82% 100.00%
Per Share
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 93.62 92.80 90.11 86.85 85.23 85.57 83.66 7.75%
  QoQ % 0.88% 2.99% 3.75% 1.90% -0.40% 2.28% -
  Horiz. % 111.91% 110.93% 107.71% 103.81% 101.88% 102.28% 100.00%
EPS 4.32 9.96 10.83 12.09 11.37 13.39 12.79 -51.34%
  QoQ % -56.63% -8.03% -10.42% 6.33% -15.09% 4.69% -
  Horiz. % 33.78% 77.87% 84.68% 94.53% 88.90% 104.69% 100.00%
DPS 9.00 9.00 9.00 0.00 0.00 6.00 6.00 30.88%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 150.00% 150.00% 0.00% 0.00% 100.00% 100.00%
NAPS 1.6300 1.7100 1.6900 1.6800 1.6500 1.6700 1.6400 -0.41%
  QoQ % -4.68% 1.18% 0.60% 1.82% -1.20% 1.83% -
  Horiz. % 99.39% 104.27% 103.05% 102.44% 100.61% 101.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 93.53 92.75 89.92 86.73 85.29 85.60 83.76 7.60%
  QoQ % 0.84% 3.15% 3.68% 1.69% -0.36% 2.20% -
  Horiz. % 111.66% 110.73% 107.35% 103.55% 101.83% 102.20% 100.00%
EPS 4.31 9.96 10.81 12.07 11.38 13.39 12.81 -51.47%
  QoQ % -56.73% -7.86% -10.44% 6.06% -15.01% 4.53% -
  Horiz. % 33.65% 77.75% 84.39% 94.22% 88.84% 104.53% 100.00%
DPS 8.98 8.98 8.98 0.00 0.00 6.01 6.01 30.54%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 149.42% 149.42% 149.42% 0.00% 0.00% 100.00% 100.00%
NAPS 1.6283 1.7090 1.6864 1.6778 1.6510 1.6706 1.6420 -0.55%
  QoQ % -4.72% 1.34% 0.51% 1.62% -1.17% 1.74% -
  Horiz. % 99.17% 104.08% 102.70% 102.18% 100.55% 101.74% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 -
Price 0.7600 1.0800 1.0600 1.0100 1.0600 1.2000 1.0800 -
P/RPS 0.81 1.16 1.18 1.16 1.24 1.40 1.29 -26.57%
  QoQ % -30.17% -1.69% 1.72% -6.45% -11.43% 8.53% -
  Horiz. % 62.79% 89.92% 91.47% 89.92% 96.12% 108.53% 100.00%
P/EPS 17.60 10.84 9.79 8.35 9.32 8.97 8.44 62.86%
  QoQ % 62.36% 10.73% 17.25% -10.41% 3.90% 6.28% -
  Horiz. % 208.53% 128.44% 116.00% 98.93% 110.43% 106.28% 100.00%
EY 5.68 9.22 10.22 11.97 10.72 11.15 11.84 -38.58%
  QoQ % -38.39% -9.78% -14.62% 11.66% -3.86% -5.83% -
  Horiz. % 47.97% 77.87% 86.32% 101.10% 90.54% 94.17% 100.00%
DY 11.84 8.33 8.49 0.00 0.00 5.00 5.56 65.14%
  QoQ % 42.14% -1.88% 0.00% 0.00% 0.00% -10.07% -
  Horiz. % 212.95% 149.82% 152.70% 0.00% 0.00% 89.93% 100.00%
P/NAPS 0.47 0.63 0.63 0.60 0.64 0.72 0.66 -20.17%
  QoQ % -25.40% 0.00% 5.00% -6.25% -11.11% 9.09% -
  Horiz. % 71.21% 95.45% 95.45% 90.91% 96.97% 109.09% 100.00%
Price Multiplier on Announcement Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 12/12/08 26/09/08 30/06/08 28/03/08 14/12/07 28/09/07 27/06/07 -
Price 0.8600 0.8400 1.2000 0.8800 1.0200 1.2000 1.1800 -
P/RPS 0.92 0.91 1.33 1.01 1.20 1.40 1.41 -24.67%
  QoQ % 1.10% -31.58% 31.68% -15.83% -14.29% -0.71% -
  Horiz. % 65.25% 64.54% 94.33% 71.63% 85.11% 99.29% 100.00%
P/EPS 19.91 8.43 11.08 7.28 8.97 8.97 9.22 66.68%
  QoQ % 136.18% -23.92% 52.20% -18.84% 0.00% -2.71% -
  Horiz. % 215.94% 91.43% 120.17% 78.96% 97.29% 97.29% 100.00%
EY 5.02 11.86 9.03 13.74 11.15 11.15 10.84 -40.00%
  QoQ % -57.67% 31.34% -34.28% 23.23% 0.00% 2.86% -
  Horiz. % 46.31% 109.41% 83.30% 126.75% 102.86% 102.86% 100.00%
DY 10.47 10.71 7.50 0.00 0.00 5.00 5.08 61.60%
  QoQ % -2.24% 42.80% 0.00% 0.00% 0.00% -1.57% -
  Horiz. % 206.10% 210.83% 147.64% 0.00% 0.00% 98.43% 100.00%
P/NAPS 0.53 0.49 0.71 0.52 0.62 0.72 0.72 -18.40%
  QoQ % 8.16% -30.99% 36.54% -16.13% -13.89% 0.00% -
  Horiz. % 73.61% 68.06% 98.61% 72.22% 86.11% 100.00% 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
 
 

574  435  584  558 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PA 0.20+0.015 
 IRIS 0.395+0.025 
 PA-WB 0.14+0.03 
 AT 0.170.00 
 VIVOCOM 0.965+0.13 
 DNEX 0.285+0.005 
 JAKS 0.69+0.015 
 SCIB 2.99+0.45 
 KSTAR 0.115-0.03 
 DNEX-WD 0.055-0.005 

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