Highlights

[MBG] QoQ TTM Result on 2011-01-31 [#4]

Stock [MBG]: MINTYE BHD
Announcement Date 30-Mar-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2011
Quarter 31-Jan-2011  [#4]
Profit Trend QoQ -     1.37%    YoY -     -26.36%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Revenue 55,873 53,289 50,994 50,579 50,253 50,772 51,312 5.82%
  QoQ % 4.85% 4.50% 0.82% 0.65% -1.02% -1.05% -
  Horiz. % 108.89% 103.85% 99.38% 98.57% 97.94% 98.95% 100.00%
PBT 8,534 7,850 6,947 7,136 6,910 7,061 8,452 0.64%
  QoQ % 8.71% 13.00% -2.65% 3.27% -2.14% -16.46% -
  Horiz. % 100.97% 92.88% 82.19% 84.43% 81.76% 83.54% 100.00%
Tax -2,502 -2,343 -2,026 -2,131 -1,897 -2,173 -2,399 2.83%
  QoQ % -6.79% -15.65% 4.93% -12.34% 12.70% 9.42% -
  Horiz. % 104.29% 97.67% 84.45% 88.83% 79.07% 90.58% 100.00%
NP 6,032 5,507 4,921 5,005 5,013 4,888 6,053 -0.23%
  QoQ % 9.53% 11.91% -1.68% -0.16% 2.56% -19.25% -
  Horiz. % 99.65% 90.98% 81.30% 82.69% 82.82% 80.75% 100.00%
NP to SH 6,057 5,535 4,890 4,880 4,814 4,697 5,901 1.75%
  QoQ % 9.43% 13.19% 0.20% 1.37% 2.49% -20.40% -
  Horiz. % 102.64% 93.80% 82.87% 82.70% 81.58% 79.60% 100.00%
Tax Rate 29.32 % 29.85 % 29.16 % 29.86 % 27.45 % 30.77 % 28.38 % 2.19%
  QoQ % -1.78% 2.37% -2.34% 8.78% -10.79% 8.42% -
  Horiz. % 103.31% 105.18% 102.75% 105.21% 96.72% 108.42% 100.00%
Total Cost 49,841 47,782 46,073 45,574 45,240 45,884 45,259 6.62%
  QoQ % 4.31% 3.71% 1.09% 0.74% -1.40% 1.38% -
  Horiz. % 110.12% 105.57% 101.80% 100.70% 99.96% 101.38% 100.00%
Net Worth 104,780 103,392 106,200 105,139 103,809 107,019 105,170 -0.25%
  QoQ % 1.34% -2.64% 1.01% 1.28% -3.00% 1.76% -
  Horiz. % 99.63% 98.31% 100.98% 99.97% 98.71% 101.76% 100.00%
Dividend
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Div 15,217 7,602 6,080 12,159 12,159 12,159 6,079 84.05%
  QoQ % 100.16% 25.03% -49.99% 0.00% 0.00% 100.02% -
  Horiz. % 250.32% 125.06% 100.02% 200.02% 200.02% 200.02% 100.00%
Div Payout % 251.23 % 137.35 % 124.35 % 249.18 % 252.59 % 258.89 % 103.02 % 80.88%
  QoQ % 82.91% 10.45% -50.10% -1.35% -2.43% 151.30% -
  Horiz. % 243.87% 133.32% 120.70% 241.88% 245.19% 251.30% 100.00%
Equity
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Net Worth 104,780 103,392 106,200 105,139 103,809 107,019 105,170 -0.25%
  QoQ % 1.34% -2.64% 1.01% 1.28% -3.00% 1.76% -
  Horiz. % 99.63% 98.31% 100.98% 99.97% 98.71% 101.76% 100.00%
NOSH 60,918 60,819 60,686 60,774 60,707 60,806 60,792 0.14%
  QoQ % 0.16% 0.22% -0.14% 0.11% -0.16% 0.02% -
  Horiz. % 100.21% 100.04% 99.83% 99.97% 99.86% 100.02% 100.00%
Ratio Analysis
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
NP Margin 10.80 % 10.33 % 9.65 % 9.90 % 9.98 % 9.63 % 11.80 % -5.72%
  QoQ % 4.55% 7.05% -2.53% -0.80% 3.63% -18.39% -
  Horiz. % 91.53% 87.54% 81.78% 83.90% 84.58% 81.61% 100.00%
ROE 5.78 % 5.35 % 4.60 % 4.64 % 4.64 % 4.39 % 5.61 % 2.00%
  QoQ % 8.04% 16.30% -0.86% 0.00% 5.69% -21.75% -
  Horiz. % 103.03% 95.37% 82.00% 82.71% 82.71% 78.25% 100.00%
Per Share
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 91.72 87.62 84.03 83.22 82.78 83.50 84.41 5.68%
  QoQ % 4.68% 4.27% 0.97% 0.53% -0.86% -1.08% -
  Horiz. % 108.66% 103.80% 99.55% 98.59% 98.07% 98.92% 100.00%
EPS 9.94 9.10 8.06 8.03 7.93 7.72 9.71 1.57%
  QoQ % 9.23% 12.90% 0.37% 1.26% 2.72% -20.49% -
  Horiz. % 102.37% 93.72% 83.01% 82.70% 81.67% 79.51% 100.00%
DPS 25.00 12.50 10.00 20.00 20.00 20.00 10.00 83.89%
  QoQ % 100.00% 25.00% -50.00% 0.00% 0.00% 100.00% -
  Horiz. % 250.00% 125.00% 100.00% 200.00% 200.00% 200.00% 100.00%
NAPS 1.7200 1.7000 1.7500 1.7300 1.7100 1.7600 1.7300 -0.38%
  QoQ % 1.18% -2.86% 1.16% 1.17% -2.84% 1.73% -
  Horiz. % 99.42% 98.27% 101.16% 100.00% 98.84% 101.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 91.90 87.65 83.87 83.19 82.65 83.51 84.39 5.83%
  QoQ % 4.85% 4.51% 0.82% 0.65% -1.03% -1.04% -
  Horiz. % 108.90% 103.86% 99.38% 98.58% 97.94% 98.96% 100.00%
EPS 9.96 9.10 8.04 8.03 7.92 7.73 9.71 1.70%
  QoQ % 9.45% 13.18% 0.12% 1.39% 2.46% -20.39% -
  Horiz. % 102.57% 93.72% 82.80% 82.70% 81.57% 79.61% 100.00%
DPS 25.03 12.50 10.00 20.00 20.00 20.00 10.00 84.04%
  QoQ % 100.24% 25.00% -50.00% 0.00% 0.00% 100.00% -
  Horiz. % 250.30% 125.00% 100.00% 200.00% 200.00% 200.00% 100.00%
NAPS 1.7234 1.7005 1.7467 1.7293 1.7074 1.7602 1.7298 -0.25%
  QoQ % 1.35% -2.64% 1.01% 1.28% -3.00% 1.76% -
  Horiz. % 99.63% 98.31% 100.98% 99.97% 98.71% 101.76% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 -
Price 1.1600 1.2200 1.2300 1.1900 1.1400 1.2000 1.1000 -
P/RPS 1.26 1.39 1.46 1.43 1.38 1.44 1.30 -2.06%
  QoQ % -9.35% -4.79% 2.10% 3.62% -4.17% 10.77% -
  Horiz. % 96.92% 106.92% 112.31% 110.00% 106.15% 110.77% 100.00%
P/EPS 11.67 13.41 15.26 14.82 14.38 15.53 11.33 1.99%
  QoQ % -12.98% -12.12% 2.97% 3.06% -7.41% 37.07% -
  Horiz. % 103.00% 118.36% 134.69% 130.80% 126.92% 137.07% 100.00%
EY 8.57 7.46 6.55 6.75 6.96 6.44 8.82 -1.89%
  QoQ % 14.88% 13.89% -2.96% -3.02% 8.07% -26.98% -
  Horiz. % 97.17% 84.58% 74.26% 76.53% 78.91% 73.02% 100.00%
DY 21.55 10.25 8.13 16.81 17.54 16.67 9.09 77.52%
  QoQ % 110.24% 26.08% -51.64% -4.16% 5.22% 83.39% -
  Horiz. % 237.07% 112.76% 89.44% 184.93% 192.96% 183.39% 100.00%
P/NAPS 0.67 0.72 0.70 0.69 0.67 0.68 0.64 3.09%
  QoQ % -6.94% 2.86% 1.45% 2.99% -1.47% 6.25% -
  Horiz. % 104.69% 112.50% 109.38% 107.81% 104.69% 106.25% 100.00%
Price Multiplier on Announcement Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 28/12/11 29/09/11 28/06/11 30/03/11 20/12/10 30/09/10 28/06/10 -
Price 1.1800 1.1700 1.4000 1.0300 1.1700 1.1400 1.1800 -
P/RPS 1.29 1.34 1.67 1.24 1.41 1.37 1.40 -5.30%
  QoQ % -3.73% -19.76% 34.68% -12.06% 2.92% -2.14% -
  Horiz. % 92.14% 95.71% 119.29% 88.57% 100.71% 97.86% 100.00%
P/EPS 11.87 12.86 17.37 12.83 14.75 14.76 12.16 -1.59%
  QoQ % -7.70% -25.96% 35.39% -13.02% -0.07% 21.38% -
  Horiz. % 97.62% 105.76% 142.85% 105.51% 121.30% 121.38% 100.00%
EY 8.43 7.78 5.76 7.80 6.78 6.78 8.23 1.61%
  QoQ % 8.35% 35.07% -26.15% 15.04% 0.00% -17.62% -
  Horiz. % 102.43% 94.53% 69.99% 94.78% 82.38% 82.38% 100.00%
DY 21.19 10.68 7.14 19.42 17.09 17.54 8.47 83.98%
  QoQ % 98.41% 49.58% -63.23% 13.63% -2.57% 107.08% -
  Horiz. % 250.18% 126.09% 84.30% 229.28% 201.77% 207.08% 100.00%
P/NAPS 0.69 0.69 0.80 0.60 0.68 0.65 0.68 0.98%
  QoQ % 0.00% -13.75% 33.33% -11.76% 4.62% -4.41% -
  Horiz. % 101.47% 101.47% 117.65% 88.24% 100.00% 95.59% 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.
 


 

251  231  503  1280 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.015-0.005 
 HSI-C7K 0.265+0.01 
 HSI-H8F 0.215-0.03 
 AT 0.050.00 
 TDM 0.32+0.01 
 WCEHB 0.325+0.02 
 DGB 0.1450.00 
 FGV 1.46+0.04 
 KNM-WB 0.04-0.005 
 TIGER 0.10-0.01 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers