Highlights

[MBG] QoQ TTM Result on 2009-01-31 [#4]

Stock [MBG]: MINTYE BHD
Announcement Date 25-Mar-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2009
Quarter 31-Jan-2009  [#4]
Profit Trend QoQ -     -31.22%    YoY -     -75.43%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 50,006 50,060 51,806 53,383 56,864 56,389 54,672 -5.76%
  QoQ % -0.11% -3.37% -2.95% -6.12% 0.84% 3.14% -
  Horiz. % 91.47% 91.56% 94.76% 97.64% 104.01% 103.14% 100.00%
PBT 8,332 6,654 6,101 6,020 7,728 10,409 9,553 -8.69%
  QoQ % 25.22% 9.06% 1.35% -22.10% -25.76% 8.96% -
  Horiz. % 87.22% 69.65% 63.86% 63.02% 80.90% 108.96% 100.00%
Tax -2,067 -2,015 -2,883 -3,772 -4,532 -3,939 -2,716 -16.60%
  QoQ % -2.58% 30.11% 23.57% 16.77% -15.05% -45.03% -
  Horiz. % 76.10% 74.19% 106.15% 138.88% 166.86% 145.03% 100.00%
NP 6,265 4,639 3,218 2,248 3,196 6,470 6,837 -5.64%
  QoQ % 35.05% 44.16% 43.15% -29.66% -50.60% -5.37% -
  Horiz. % 91.63% 67.85% 47.07% 32.88% 46.75% 94.63% 100.00%
NP to SH 6,280 4,454 2,854 1,804 2,623 6,053 6,571 -2.97%
  QoQ % 41.00% 56.06% 58.20% -31.22% -56.67% -7.88% -
  Horiz. % 95.57% 67.78% 43.43% 27.45% 39.92% 92.12% 100.00%
Tax Rate 24.81 % 30.28 % 47.25 % 62.66 % 58.64 % 37.84 % 28.43 % -8.66%
  QoQ % -18.06% -35.92% -24.59% 6.86% 54.97% 33.10% -
  Horiz. % 87.27% 106.51% 166.20% 220.40% 206.26% 133.10% 100.00%
Total Cost 43,741 45,421 48,588 51,135 53,668 49,919 47,835 -5.78%
  QoQ % -3.70% -6.52% -4.98% -4.72% 7.51% 4.36% -
  Horiz. % 91.44% 94.95% 101.57% 106.90% 112.19% 104.36% 100.00%
Net Worth 101,794 103,980 101,656 60,526 99,002 103,908 102,534 -0.48%
  QoQ % -2.10% 2.29% 67.95% -38.86% -4.72% 1.34% -
  Horiz. % 99.28% 101.41% 99.14% 59.03% 96.56% 101.34% 100.00%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div 3,648 3,648 0 0 5,460 5,460 5,460 -23.52%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.82% 66.82% 0.00% 0.00% 100.00% 100.00% 100.00%
Div Payout % 58.10 % 81.91 % - % - % 208.17 % 90.21 % 83.10 % -21.17%
  QoQ % -29.07% 0.00% 0.00% 0.00% 130.76% 8.56% -
  Horiz. % 69.92% 98.57% 0.00% 0.00% 250.51% 108.56% 100.00%
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 101,794 103,980 101,656 60,526 99,002 103,908 102,534 -0.48%
  QoQ % -2.10% 2.29% 67.95% -38.86% -4.72% 1.34% -
  Horiz. % 99.28% 101.41% 99.14% 59.03% 96.56% 101.34% 100.00%
NOSH 60,955 60,807 60,872 60,526 60,737 60,765 60,671 0.31%
  QoQ % 0.24% -0.11% 0.57% -0.35% -0.04% 0.15% -
  Horiz. % 100.47% 100.22% 100.33% 99.76% 100.11% 100.15% 100.00%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 12.53 % 9.27 % 6.21 % 4.21 % 5.62 % 11.47 % 12.51 % 0.11%
  QoQ % 35.17% 49.28% 47.51% -25.09% -51.00% -8.31% -
  Horiz. % 100.16% 74.10% 49.64% 33.65% 44.92% 91.69% 100.00%
ROE 6.17 % 4.28 % 2.81 % 2.98 % 2.65 % 5.83 % 6.41 % -2.51%
  QoQ % 44.16% 52.31% -5.70% 12.45% -54.55% -9.05% -
  Horiz. % 96.26% 66.77% 43.84% 46.49% 41.34% 90.95% 100.00%
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 82.04 82.33 85.11 88.20 93.62 92.80 90.11 -6.05%
  QoQ % -0.35% -3.27% -3.50% -5.79% 0.88% 2.99% -
  Horiz. % 91.04% 91.37% 94.45% 97.88% 103.90% 102.99% 100.00%
EPS 10.30 7.32 4.69 2.98 4.32 9.96 10.83 -3.28%
  QoQ % 40.71% 56.08% 57.38% -31.02% -56.63% -8.03% -
  Horiz. % 95.11% 67.59% 43.31% 27.52% 39.89% 91.97% 100.00%
DPS 6.00 6.00 0.00 0.00 9.00 9.00 9.00 -23.63%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.67% 66.67% 0.00% 0.00% 100.00% 100.00% 100.00%
NAPS 1.6700 1.7100 1.6700 1.0000 1.6300 1.7100 1.6900 -0.79%
  QoQ % -2.34% 2.40% 67.00% -38.65% -4.68% 1.18% -
  Horiz. % 98.82% 101.18% 98.82% 59.17% 96.45% 101.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 82.25 82.34 85.21 87.80 93.53 92.75 89.92 -5.76%
  QoQ % -0.11% -3.37% -2.95% -6.13% 0.84% 3.15% -
  Horiz. % 91.47% 91.57% 94.76% 97.64% 104.01% 103.15% 100.00%
EPS 10.33 7.33 4.69 2.97 4.31 9.96 10.81 -2.97%
  QoQ % 40.93% 56.29% 57.91% -31.09% -56.73% -7.86% -
  Horiz. % 95.56% 67.81% 43.39% 27.47% 39.87% 92.14% 100.00%
DPS 6.00 6.00 0.00 0.00 8.98 8.98 8.98 -23.52%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.82% 66.82% 0.00% 0.00% 100.00% 100.00% 100.00%
NAPS 1.6743 1.7102 1.6720 0.9955 1.6283 1.7090 1.6864 -0.48%
  QoQ % -2.10% 2.28% 67.96% -38.86% -4.72% 1.34% -
  Horiz. % 99.28% 101.41% 99.15% 59.03% 96.55% 101.34% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 1.0800 0.9900 1.0000 1.0200 0.7600 1.0800 1.0600 -
P/RPS 1.32 1.20 1.18 1.16 0.81 1.16 1.18 7.74%
  QoQ % 10.00% 1.69% 1.72% 43.21% -30.17% -1.69% -
  Horiz. % 111.86% 101.69% 100.00% 98.31% 68.64% 98.31% 100.00%
P/EPS 10.48 13.52 21.33 34.22 17.60 10.84 9.79 4.63%
  QoQ % -22.49% -36.62% -37.67% 94.43% 62.36% 10.73% -
  Horiz. % 107.05% 138.10% 217.88% 349.54% 179.78% 110.73% 100.00%
EY 9.54 7.40 4.69 2.92 5.68 9.22 10.22 -4.47%
  QoQ % 28.92% 57.78% 60.62% -48.59% -38.39% -9.78% -
  Horiz. % 93.35% 72.41% 45.89% 28.57% 55.58% 90.22% 100.00%
DY 5.56 6.06 0.00 0.00 11.84 8.33 8.49 -24.53%
  QoQ % -8.25% 0.00% 0.00% 0.00% 42.14% -1.88% -
  Horiz. % 65.49% 71.38% 0.00% 0.00% 139.46% 98.12% 100.00%
P/NAPS 0.65 0.58 0.60 1.02 0.47 0.63 0.63 2.10%
  QoQ % 12.07% -3.33% -41.18% 117.02% -25.40% 0.00% -
  Horiz. % 103.17% 92.06% 95.24% 161.90% 74.60% 100.00% 100.00%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 15/12/09 24/09/09 30/06/09 25/03/09 12/12/08 26/09/08 30/06/08 -
Price 1.0400 0.9200 0.9400 0.6400 0.8600 0.8400 1.2000 -
P/RPS 1.27 1.12 1.10 0.73 0.92 0.91 1.33 -3.02%
  QoQ % 13.39% 1.82% 50.68% -20.65% 1.10% -31.58% -
  Horiz. % 95.49% 84.21% 82.71% 54.89% 69.17% 68.42% 100.00%
P/EPS 10.09 12.56 20.05 21.47 19.91 8.43 11.08 -6.03%
  QoQ % -19.67% -37.36% -6.61% 7.84% 136.18% -23.92% -
  Horiz. % 91.06% 113.36% 180.96% 193.77% 179.69% 76.08% 100.00%
EY 9.91 7.96 4.99 4.66 5.02 11.86 9.03 6.38%
  QoQ % 24.50% 59.52% 7.08% -7.17% -57.67% 31.34% -
  Horiz. % 109.75% 88.15% 55.26% 51.61% 55.59% 131.34% 100.00%
DY 5.77 6.52 0.00 0.00 10.47 10.71 7.50 -16.00%
  QoQ % -11.50% 0.00% 0.00% 0.00% -2.24% 42.80% -
  Horiz. % 76.93% 86.93% 0.00% 0.00% 139.60% 142.80% 100.00%
P/NAPS 0.62 0.54 0.56 0.64 0.53 0.49 0.71 -8.62%
  QoQ % 14.81% -3.57% -12.50% 20.75% 8.16% -30.99% -
  Horiz. % 87.32% 76.06% 78.87% 90.14% 74.65% 69.01% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers