Highlights

[MBG] QoQ TTM Result on 2006-07-31 [#2]

Stock [MBG]: MINTYE BHD
Announcement Date 14-Sep-2006
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2007
Quarter 31-Jul-2006  [#2]
Profit Trend QoQ -     -22.71%    YoY -     -42.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 50,924 51,424 50,524 52,950 54,983 55,869 57,099 -7.37%
  QoQ % -0.97% 1.78% -4.58% -3.70% -1.59% -2.15% -
  Horiz. % 89.19% 90.06% 88.48% 92.73% 96.29% 97.85% 100.00%
PBT 9,175 9,068 8,704 5,774 7,234 7,556 8,689 3.71%
  QoQ % 1.18% 4.18% 50.74% -20.18% -4.26% -13.04% -
  Horiz. % 105.59% 104.36% 100.17% 66.45% 83.25% 86.96% 100.00%
Tax -1,256 -1,429 -1,215 -1,104 -1,192 -1,499 -1,726 -19.14%
  QoQ % 12.11% -17.61% -10.05% 7.38% 20.48% 13.15% -
  Horiz. % 72.77% 82.79% 70.39% 63.96% 69.06% 86.85% 100.00%
NP 7,919 7,639 7,489 4,670 6,042 6,057 6,963 8.98%
  QoQ % 3.67% 2.00% 60.36% -22.71% -0.25% -13.01% -
  Horiz. % 113.73% 109.71% 107.55% 67.07% 86.77% 86.99% 100.00%
NP to SH 7,787 7,525 7,445 4,604 5,957 6,009 6,899 8.43%
  QoQ % 3.48% 1.07% 61.71% -22.71% -0.87% -12.90% -
  Horiz. % 112.87% 109.07% 107.91% 66.73% 86.35% 87.10% 100.00%
Tax Rate 13.69 % 15.76 % 13.96 % 19.12 % 16.48 % 19.84 % 19.86 % -22.02%
  QoQ % -13.13% 12.89% -26.99% 16.02% -16.94% -0.10% -
  Horiz. % 68.93% 79.36% 70.29% 96.27% 82.98% 99.90% 100.00%
Total Cost 43,005 43,785 43,035 48,280 48,941 49,812 50,136 -9.75%
  QoQ % -1.78% 1.74% -10.86% -1.35% -1.75% -0.65% -
  Horiz. % 85.78% 87.33% 85.84% 96.30% 97.62% 99.35% 100.00%
Net Worth 99,831 98,372 97,308 97,219 95,553 96,429 93,887 4.19%
  QoQ % 1.48% 1.09% 0.09% 1.74% -0.91% 2.71% -
  Horiz. % 106.33% 104.78% 103.64% 103.55% 101.77% 102.71% 100.00%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div 3,652 0 0 0 3,651 3,651 3,651 0.02%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.03% 0.00% 0.00% 0.00% 100.00% 100.00% 100.00%
Div Payout % 46.90 % - % - % - % 61.30 % 60.77 % 52.93 % -7.77%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.87% 14.81% -
  Horiz. % 88.61% 0.00% 0.00% 0.00% 115.81% 114.81% 100.00%
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 99,831 98,372 97,308 97,219 95,553 96,429 93,887 4.19%
  QoQ % 1.48% 1.09% 0.09% 1.74% -0.91% 2.71% -
  Horiz. % 106.33% 104.78% 103.64% 103.55% 101.77% 102.71% 100.00%
NOSH 60,872 60,723 60,817 60,761 60,862 60,647 60,965 -0.10%
  QoQ % 0.25% -0.15% 0.09% -0.16% 0.35% -0.52% -
  Horiz. % 99.85% 99.60% 99.76% 99.67% 99.83% 99.48% 100.00%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 15.55 % 14.85 % 14.82 % 8.82 % 10.99 % 10.84 % 12.19 % 17.67%
  QoQ % 4.71% 0.20% 68.03% -19.75% 1.38% -11.07% -
  Horiz. % 127.56% 121.82% 121.58% 72.35% 90.16% 88.93% 100.00%
ROE 7.80 % 7.65 % 7.65 % 4.74 % 6.23 % 6.23 % 7.35 % 4.05%
  QoQ % 1.96% 0.00% 61.39% -23.92% 0.00% -15.24% -
  Horiz. % 106.12% 104.08% 104.08% 64.49% 84.76% 84.76% 100.00%
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 83.66 84.69 83.07 87.14 90.34 92.12 93.66 -7.27%
  QoQ % -1.22% 1.95% -4.67% -3.54% -1.93% -1.64% -
  Horiz. % 89.32% 90.42% 88.69% 93.04% 96.46% 98.36% 100.00%
EPS 12.79 12.39 12.24 7.58 9.79 9.91 11.32 8.50%
  QoQ % 3.23% 1.23% 61.48% -22.57% -1.21% -12.46% -
  Horiz. % 112.99% 109.45% 108.13% 66.96% 86.48% 87.54% 100.00%
DPS 6.00 0.00 0.00 0.00 6.00 6.00 6.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% 100.00% 100.00%
NAPS 1.6400 1.6200 1.6000 1.6000 1.5700 1.5900 1.5400 4.30%
  QoQ % 1.23% 1.25% 0.00% 1.91% -1.26% 3.25% -
  Horiz. % 106.49% 105.19% 103.90% 103.90% 101.95% 103.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 83.76 84.58 83.10 87.09 90.43 91.89 93.91 -7.36%
  QoQ % -0.97% 1.78% -4.58% -3.69% -1.59% -2.15% -
  Horiz. % 89.19% 90.06% 88.49% 92.74% 96.29% 97.85% 100.00%
EPS 12.81 12.38 12.25 7.57 9.80 9.88 11.35 8.43%
  QoQ % 3.47% 1.06% 61.82% -22.76% -0.81% -12.95% -
  Horiz. % 112.86% 109.07% 107.93% 66.70% 86.34% 87.05% 100.00%
DPS 6.01 0.00 0.00 0.00 6.01 6.01 6.01 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% 100.00% 100.00%
NAPS 1.6420 1.6180 1.6005 1.5990 1.5716 1.5860 1.5442 4.19%
  QoQ % 1.48% 1.09% 0.09% 1.74% -0.91% 2.71% -
  Horiz. % 106.33% 104.78% 103.65% 103.55% 101.77% 102.71% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 -
Price 1.0800 1.0700 1.0000 1.0800 1.2000 1.2200 1.2000 -
P/RPS 1.29 1.26 1.20 1.24 1.33 1.32 1.28 0.52%
  QoQ % 2.38% 5.00% -3.23% -6.77% 0.76% 3.13% -
  Horiz. % 100.78% 98.44% 93.75% 96.88% 103.91% 103.13% 100.00%
P/EPS 8.44 8.63 8.17 14.25 12.26 12.31 10.60 -14.13%
  QoQ % -2.20% 5.63% -42.67% 16.23% -0.41% 16.13% -
  Horiz. % 79.62% 81.42% 77.08% 134.43% 115.66% 116.13% 100.00%
EY 11.84 11.58 12.24 7.02 8.16 8.12 9.43 16.43%
  QoQ % 2.25% -5.39% 74.36% -13.97% 0.49% -13.89% -
  Horiz. % 125.56% 122.80% 129.80% 74.44% 86.53% 86.11% 100.00%
DY 5.56 0.00 0.00 0.00 5.00 4.92 5.00 7.35%
  QoQ % 0.00% 0.00% 0.00% 0.00% 1.63% -1.60% -
  Horiz. % 111.20% 0.00% 0.00% 0.00% 100.00% 98.40% 100.00%
P/NAPS 0.66 0.66 0.63 0.68 0.76 0.77 0.78 -10.57%
  QoQ % 0.00% 4.76% -7.35% -10.53% -1.30% -1.28% -
  Horiz. % 84.62% 84.62% 80.77% 87.18% 97.44% 98.72% 100.00%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 27/06/07 23/03/07 22/12/06 14/09/06 19/06/06 29/03/06 12/01/06 -
Price 1.1800 1.1000 1.1500 1.3000 1.2400 1.2000 1.3000 -
P/RPS 1.41 1.30 1.38 1.49 1.37 1.30 1.39 0.96%
  QoQ % 8.46% -5.80% -7.38% 8.76% 5.38% -6.47% -
  Horiz. % 101.44% 93.53% 99.28% 107.19% 98.56% 93.53% 100.00%
P/EPS 9.22 8.88 9.39 17.16 12.67 12.11 11.49 -13.68%
  QoQ % 3.83% -5.43% -45.28% 35.44% 4.62% 5.40% -
  Horiz. % 80.24% 77.28% 81.72% 149.35% 110.27% 105.40% 100.00%
EY 10.84 11.27 10.64 5.83 7.89 8.26 8.70 15.84%
  QoQ % -3.82% 5.92% 82.50% -26.11% -4.48% -5.06% -
  Horiz. % 124.60% 129.54% 122.30% 67.01% 90.69% 94.94% 100.00%
DY 5.08 0.00 0.00 0.00 4.84 5.00 4.62 6.55%
  QoQ % 0.00% 0.00% 0.00% 0.00% -3.20% 8.23% -
  Horiz. % 109.96% 0.00% 0.00% 0.00% 104.76% 108.23% 100.00%
P/NAPS 0.72 0.68 0.72 0.81 0.79 0.75 0.84 -9.79%
  QoQ % 5.88% -5.56% -11.11% 2.53% 5.33% -10.71% -
  Horiz. % 85.71% 80.95% 85.71% 96.43% 94.05% 89.29% 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
 
 

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