Highlights

[MBG] QoQ TTM Result on 2012-01-31 [#4]

Stock [MBG]: MINTYE BHD
Announcement Date 30-Mar-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2012
Quarter 31-Jan-2012  [#4]
Profit Trend QoQ -     6.67%    YoY -     32.40%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 53,374 57,463 57,506 56,316 55,873 53,289 50,994 3.07%
  QoQ % -7.12% -0.07% 2.11% 0.79% 4.85% 4.50% -
  Horiz. % 104.67% 112.69% 112.77% 110.44% 109.57% 104.50% 100.00%
PBT 7,551 9,623 8,941 9,129 8,534 7,850 6,947 5.69%
  QoQ % -21.53% 7.63% -2.06% 6.97% 8.71% 13.00% -
  Horiz. % 108.69% 138.52% 128.70% 131.41% 122.84% 113.00% 100.00%
Tax -1,722 -2,521 -2,569 -2,640 -2,502 -2,343 -2,026 -10.23%
  QoQ % 31.69% 1.87% 2.69% -5.52% -6.79% -15.65% -
  Horiz. % 85.00% 124.43% 126.80% 130.31% 123.49% 115.65% 100.00%
NP 5,829 7,102 6,372 6,489 6,032 5,507 4,921 11.89%
  QoQ % -17.92% 11.46% -1.80% 7.58% 9.53% 11.91% -
  Horiz. % 118.45% 144.32% 129.49% 131.86% 122.58% 111.91% 100.00%
NP to SH 5,778 7,056 6,326 6,461 6,057 5,535 4,890 11.71%
  QoQ % -18.11% 11.54% -2.09% 6.67% 9.43% 13.19% -
  Horiz. % 118.16% 144.29% 129.37% 132.13% 123.87% 113.19% 100.00%
Tax Rate 22.80 % 26.20 % 28.73 % 28.92 % 29.32 % 29.85 % 29.16 % -15.06%
  QoQ % -12.98% -8.81% -0.66% -1.36% -1.78% 2.37% -
  Horiz. % 78.19% 89.85% 98.53% 99.18% 100.55% 102.37% 100.00%
Total Cost 47,545 50,361 51,134 49,827 49,841 47,782 46,073 2.11%
  QoQ % -5.59% -1.51% 2.62% -0.03% 4.31% 3.71% -
  Horiz. % 103.19% 109.31% 110.98% 108.15% 108.18% 103.71% 100.00%
Net Worth 105,184 105,184 107,615 106,400 104,780 103,392 106,200 -0.64%
  QoQ % 0.00% -2.26% 1.14% 1.55% 1.34% -2.64% -
  Horiz. % 99.04% 99.04% 101.33% 100.19% 98.66% 97.36% 100.00%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div 7,600 15,214 15,217 15,217 15,217 7,602 6,080 15.95%
  QoQ % -50.05% -0.02% 0.00% 0.00% 100.16% 25.03% -
  Horiz. % 124.99% 250.22% 250.26% 250.26% 250.26% 125.03% 100.00%
Div Payout % 131.53 % 215.63 % 240.55 % 235.52 % 251.23 % 137.35 % 124.35 % 3.80%
  QoQ % -39.00% -10.36% 2.14% -6.25% 82.91% 10.45% -
  Horiz. % 105.77% 173.41% 193.45% 189.40% 202.03% 110.45% 100.00%
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 105,184 105,184 107,615 106,400 104,780 103,392 106,200 -0.64%
  QoQ % 0.00% -2.26% 1.14% 1.55% 1.34% -2.64% -
  Horiz. % 99.04% 99.04% 101.33% 100.19% 98.66% 97.36% 100.00%
NOSH 60,800 60,800 60,800 60,800 60,918 60,819 60,686 0.12%
  QoQ % 0.00% 0.00% 0.00% -0.19% 0.16% 0.22% -
  Horiz. % 100.19% 100.19% 100.19% 100.19% 100.38% 100.22% 100.00%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 10.92 % 12.36 % 11.08 % 11.52 % 10.80 % 10.33 % 9.65 % 8.55%
  QoQ % -11.65% 11.55% -3.82% 6.67% 4.55% 7.05% -
  Horiz. % 113.16% 128.08% 114.82% 119.38% 111.92% 107.05% 100.00%
ROE 5.49 % 6.71 % 5.88 % 6.07 % 5.78 % 5.35 % 4.60 % 12.45%
  QoQ % -18.18% 14.12% -3.13% 5.02% 8.04% 16.30% -
  Horiz. % 119.35% 145.87% 127.83% 131.96% 125.65% 116.30% 100.00%
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 87.79 94.51 94.58 92.63 91.72 87.62 84.03 2.95%
  QoQ % -7.11% -0.07% 2.11% 0.99% 4.68% 4.27% -
  Horiz. % 104.47% 112.47% 112.56% 110.23% 109.15% 104.27% 100.00%
EPS 9.50 11.61 10.40 10.63 9.94 9.10 8.06 11.53%
  QoQ % -18.17% 11.63% -2.16% 6.94% 9.23% 12.90% -
  Horiz. % 117.87% 144.04% 129.03% 131.89% 123.33% 112.90% 100.00%
DPS 12.50 25.00 25.00 25.00 25.00 12.50 10.00 15.96%
  QoQ % -50.00% 0.00% 0.00% 0.00% 100.00% 25.00% -
  Horiz. % 125.00% 250.00% 250.00% 250.00% 250.00% 125.00% 100.00%
NAPS 1.7300 1.7300 1.7700 1.7500 1.7200 1.7000 1.7500 -0.76%
  QoQ % 0.00% -2.26% 1.14% 1.74% 1.18% -2.86% -
  Horiz. % 98.86% 98.86% 101.14% 100.00% 98.29% 97.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 87.79 94.51 94.58 92.63 91.90 87.65 83.87 3.08%
  QoQ % -7.11% -0.07% 2.11% 0.79% 4.85% 4.51% -
  Horiz. % 104.67% 112.69% 112.77% 110.44% 109.57% 104.51% 100.00%
EPS 9.50 11.61 10.40 10.63 9.96 9.10 8.04 11.71%
  QoQ % -18.17% 11.63% -2.16% 6.73% 9.45% 13.18% -
  Horiz. % 118.16% 144.40% 129.35% 132.21% 123.88% 113.18% 100.00%
DPS 12.50 25.00 25.00 25.00 25.03 12.50 10.00 15.96%
  QoQ % -50.00% 0.00% 0.00% -0.12% 100.24% 25.00% -
  Horiz. % 125.00% 250.00% 250.00% 250.00% 250.30% 125.00% 100.00%
NAPS 1.7300 1.7300 1.7700 1.7500 1.7234 1.7005 1.7467 -0.64%
  QoQ % 0.00% -2.26% 1.14% 1.54% 1.35% -2.64% -
  Horiz. % 99.04% 99.04% 101.33% 100.19% 98.67% 97.36% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 1.4500 1.4400 1.3000 1.5000 1.1600 1.2200 1.2300 -
P/RPS 1.65 1.52 1.37 1.62 1.26 1.39 1.46 8.46%
  QoQ % 8.55% 10.95% -15.43% 28.57% -9.35% -4.79% -
  Horiz. % 113.01% 104.11% 93.84% 110.96% 86.30% 95.21% 100.00%
P/EPS 15.26 12.41 12.49 14.12 11.67 13.41 15.26 -
  QoQ % 22.97% -0.64% -11.54% 20.99% -12.98% -12.12% -
  Horiz. % 100.00% 81.32% 81.85% 92.53% 76.47% 87.88% 100.00%
EY 6.55 8.06 8.00 7.08 8.57 7.46 6.55 -
  QoQ % -18.73% 0.75% 12.99% -17.39% 14.88% 13.89% -
  Horiz. % 100.00% 123.05% 122.14% 108.09% 130.84% 113.89% 100.00%
DY 8.62 17.36 19.23 16.67 21.55 10.25 8.13 3.96%
  QoQ % -50.35% -9.72% 15.36% -22.65% 110.24% 26.08% -
  Horiz. % 106.03% 213.53% 236.53% 205.04% 265.07% 126.08% 100.00%
P/NAPS 0.84 0.83 0.73 0.86 0.67 0.72 0.70 12.86%
  QoQ % 1.20% 13.70% -15.12% 28.36% -6.94% 2.86% -
  Horiz. % 120.00% 118.57% 104.29% 122.86% 95.71% 102.86% 100.00%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 21/12/12 27/09/12 29/06/12 30/03/12 28/12/11 29/09/11 28/06/11 -
Price 1.4000 1.4400 1.4600 1.3000 1.1800 1.1700 1.4000 -
P/RPS 1.59 1.52 1.54 1.40 1.29 1.34 1.67 -3.21%
  QoQ % 4.61% -1.30% 10.00% 8.53% -3.73% -19.76% -
  Horiz. % 95.21% 91.02% 92.22% 83.83% 77.25% 80.24% 100.00%
P/EPS 14.73 12.41 14.03 12.23 11.87 12.86 17.37 -10.36%
  QoQ % 18.69% -11.55% 14.72% 3.03% -7.70% -25.96% -
  Horiz. % 84.80% 71.45% 80.77% 70.41% 68.34% 74.04% 100.00%
EY 6.79 8.06 7.13 8.17 8.43 7.78 5.76 11.54%
  QoQ % -15.76% 13.04% -12.73% -3.08% 8.35% 35.07% -
  Horiz. % 117.88% 139.93% 123.78% 141.84% 146.35% 135.07% 100.00%
DY 8.93 17.36 17.12 19.23 21.19 10.68 7.14 16.00%
  QoQ % -48.56% 1.40% -10.97% -9.25% 98.41% 49.58% -
  Horiz. % 125.07% 243.14% 239.78% 269.33% 296.78% 149.58% 100.00%
P/NAPS 0.81 0.83 0.82 0.74 0.69 0.69 0.80 0.83%
  QoQ % -2.41% 1.22% 10.81% 7.25% 0.00% -13.75% -
  Horiz. % 101.25% 103.75% 102.50% 92.50% 86.25% 86.25% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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