Highlights

[MBG] QoQ TTM Result on 2010-07-31 [#2]

Stock [MBG]: MINTYE BHD
Announcement Date 30-Sep-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2011
Quarter 31-Jul-2010  [#2]
Profit Trend QoQ -     -20.40%    YoY -     5.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 50,994 50,579 50,253 50,772 51,312 51,212 50,006 1.32%
  QoQ % 0.82% 0.65% -1.02% -1.05% 0.20% 2.41% -
  Horiz. % 101.98% 101.15% 100.49% 101.53% 102.61% 102.41% 100.00%
PBT 6,947 7,136 6,910 7,061 8,452 9,040 8,332 -11.44%
  QoQ % -2.65% 3.27% -2.14% -16.46% -6.50% 8.50% -
  Horiz. % 83.38% 85.65% 82.93% 84.75% 101.44% 108.50% 100.00%
Tax -2,026 -2,131 -1,897 -2,173 -2,399 -2,345 -2,067 -1.33%
  QoQ % 4.93% -12.34% 12.70% 9.42% -2.30% -13.45% -
  Horiz. % 98.02% 103.10% 91.78% 105.13% 116.06% 113.45% 100.00%
NP 4,921 5,005 5,013 4,888 6,053 6,695 6,265 -14.91%
  QoQ % -1.68% -0.16% 2.56% -19.25% -9.59% 6.86% -
  Horiz. % 78.55% 79.89% 80.02% 78.02% 96.62% 106.86% 100.00%
NP to SH 4,890 4,880 4,814 4,697 5,901 6,627 6,280 -15.40%
  QoQ % 0.20% 1.37% 2.49% -20.40% -10.96% 5.53% -
  Horiz. % 77.87% 77.71% 76.66% 74.79% 93.96% 105.53% 100.00%
Tax Rate 29.16 % 29.86 % 27.45 % 30.77 % 28.38 % 25.94 % 24.81 % 11.40%
  QoQ % -2.34% 8.78% -10.79% 8.42% 9.41% 4.55% -
  Horiz. % 117.53% 120.35% 110.64% 124.02% 114.39% 104.55% 100.00%
Total Cost 46,073 45,574 45,240 45,884 45,259 44,517 43,741 3.53%
  QoQ % 1.09% 0.74% -1.40% 1.38% 1.67% 1.77% -
  Horiz. % 105.33% 104.19% 103.43% 104.90% 103.47% 101.77% 100.00%
Net Worth 106,200 105,139 103,809 107,019 105,170 102,199 101,794 2.87%
  QoQ % 1.01% 1.28% -3.00% 1.76% 2.91% 0.40% -
  Horiz. % 104.33% 103.29% 101.98% 105.13% 103.32% 100.40% 100.00%
Dividend
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Div 6,080 12,159 12,159 12,159 6,079 0 3,648 40.70%
  QoQ % -49.99% 0.00% 0.00% 100.02% 0.00% 0.00% -
  Horiz. % 166.66% 333.29% 333.29% 333.29% 166.63% 0.00% 100.00%
Div Payout % 124.35 % 249.18 % 252.59 % 258.89 % 103.02 % - % 58.10 % 66.31%
  QoQ % -50.10% -1.35% -2.43% 151.30% 0.00% 0.00% -
  Horiz. % 214.03% 428.88% 434.75% 445.59% 177.31% 0.00% 100.00%
Equity
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Net Worth 106,200 105,139 103,809 107,019 105,170 102,199 101,794 2.87%
  QoQ % 1.01% 1.28% -3.00% 1.76% 2.91% 0.40% -
  Horiz. % 104.33% 103.29% 101.98% 105.13% 103.32% 100.40% 100.00%
NOSH 60,686 60,774 60,707 60,806 60,792 60,833 60,955 -0.29%
  QoQ % -0.14% 0.11% -0.16% 0.02% -0.07% -0.20% -
  Horiz. % 99.56% 99.70% 99.59% 99.76% 99.73% 99.80% 100.00%
Ratio Analysis
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
NP Margin 9.65 % 9.90 % 9.98 % 9.63 % 11.80 % 13.07 % 12.53 % -16.02%
  QoQ % -2.53% -0.80% 3.63% -18.39% -9.72% 4.31% -
  Horiz. % 77.02% 79.01% 79.65% 76.86% 94.17% 104.31% 100.00%
ROE 4.60 % 4.64 % 4.64 % 4.39 % 5.61 % 6.48 % 6.17 % -17.82%
  QoQ % -0.86% 0.00% 5.69% -21.75% -13.43% 5.02% -
  Horiz. % 74.55% 75.20% 75.20% 71.15% 90.92% 105.02% 100.00%
Per Share
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 84.03 83.22 82.78 83.50 84.41 84.18 82.04 1.62%
  QoQ % 0.97% 0.53% -0.86% -1.08% 0.27% 2.61% -
  Horiz. % 102.43% 101.44% 100.90% 101.78% 102.89% 102.61% 100.00%
EPS 8.06 8.03 7.93 7.72 9.71 10.89 10.30 -15.12%
  QoQ % 0.37% 1.26% 2.72% -20.49% -10.84% 5.73% -
  Horiz. % 78.25% 77.96% 76.99% 74.95% 94.27% 105.73% 100.00%
DPS 10.00 20.00 20.00 20.00 10.00 0.00 6.00 40.70%
  QoQ % -50.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 166.67% 333.33% 333.33% 333.33% 166.67% 0.00% 100.00%
NAPS 1.7500 1.7300 1.7100 1.7600 1.7300 1.6800 1.6700 3.18%
  QoQ % 1.16% 1.17% -2.84% 1.73% 2.98% 0.60% -
  Horiz. % 104.79% 103.59% 102.40% 105.39% 103.59% 100.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 83.87 83.19 82.65 83.51 84.39 84.23 82.25 1.31%
  QoQ % 0.82% 0.65% -1.03% -1.04% 0.19% 2.41% -
  Horiz. % 101.97% 101.14% 100.49% 101.53% 102.60% 102.41% 100.00%
EPS 8.04 8.03 7.92 7.73 9.71 10.90 10.33 -15.43%
  QoQ % 0.12% 1.39% 2.46% -20.39% -10.92% 5.52% -
  Horiz. % 77.83% 77.73% 76.67% 74.83% 94.00% 105.52% 100.00%
DPS 10.00 20.00 20.00 20.00 10.00 0.00 6.00 40.70%
  QoQ % -50.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 166.67% 333.33% 333.33% 333.33% 166.67% 0.00% 100.00%
NAPS 1.7467 1.7293 1.7074 1.7602 1.7298 1.6809 1.6743 2.87%
  QoQ % 1.01% 1.28% -3.00% 1.76% 2.91% 0.39% -
  Horiz. % 104.32% 103.28% 101.98% 105.13% 103.31% 100.39% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 -
Price 1.2300 1.1900 1.1400 1.2000 1.1000 1.0500 1.0800 -
P/RPS 1.46 1.43 1.38 1.44 1.30 1.25 1.32 6.97%
  QoQ % 2.10% 3.62% -4.17% 10.77% 4.00% -5.30% -
  Horiz. % 110.61% 108.33% 104.55% 109.09% 98.48% 94.70% 100.00%
P/EPS 15.26 14.82 14.38 15.53 11.33 9.64 10.48 28.56%
  QoQ % 2.97% 3.06% -7.41% 37.07% 17.53% -8.02% -
  Horiz. % 145.61% 141.41% 137.21% 148.19% 108.11% 91.98% 100.00%
EY 6.55 6.75 6.96 6.44 8.82 10.37 9.54 -22.23%
  QoQ % -2.96% -3.02% 8.07% -26.98% -14.95% 8.70% -
  Horiz. % 68.66% 70.75% 72.96% 67.51% 92.45% 108.70% 100.00%
DY 8.13 16.81 17.54 16.67 9.09 0.00 5.56 28.92%
  QoQ % -51.64% -4.16% 5.22% 83.39% 0.00% 0.00% -
  Horiz. % 146.22% 302.34% 315.47% 299.82% 163.49% 0.00% 100.00%
P/NAPS 0.70 0.69 0.67 0.68 0.64 0.63 0.65 5.08%
  QoQ % 1.45% 2.99% -1.47% 6.25% 1.59% -3.08% -
  Horiz. % 107.69% 106.15% 103.08% 104.62% 98.46% 96.92% 100.00%
Price Multiplier on Announcement Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 28/06/11 30/03/11 20/12/10 30/09/10 28/06/10 26/03/10 15/12/09 -
Price 1.4000 1.0300 1.1700 1.1400 1.1800 1.0200 1.0400 -
P/RPS 1.67 1.24 1.41 1.37 1.40 1.21 1.27 20.09%
  QoQ % 34.68% -12.06% 2.92% -2.14% 15.70% -4.72% -
  Horiz. % 131.50% 97.64% 111.02% 107.87% 110.24% 95.28% 100.00%
P/EPS 17.37 12.83 14.75 14.76 12.16 9.36 10.09 43.78%
  QoQ % 35.39% -13.02% -0.07% 21.38% 29.91% -7.23% -
  Horiz. % 172.15% 127.16% 146.18% 146.28% 120.52% 92.77% 100.00%
EY 5.76 7.80 6.78 6.78 8.23 10.68 9.91 -30.42%
  QoQ % -26.15% 15.04% 0.00% -17.62% -22.94% 7.77% -
  Horiz. % 58.12% 78.71% 68.42% 68.42% 83.05% 107.77% 100.00%
DY 7.14 19.42 17.09 17.54 8.47 0.00 5.77 15.31%
  QoQ % -63.23% 13.63% -2.57% 107.08% 0.00% 0.00% -
  Horiz. % 123.74% 336.57% 296.19% 303.99% 146.79% 0.00% 100.00%
P/NAPS 0.80 0.60 0.68 0.65 0.68 0.61 0.62 18.58%
  QoQ % 33.33% -11.76% 4.62% -4.41% 11.48% -1.61% -
  Horiz. % 129.03% 96.77% 109.68% 104.84% 109.68% 98.39% 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
 
 

464  492  569  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 DGSB 0.185-0.045 
 IRIS 0.305+0.04 
 MLAB 0.0250.00 
 KGROUP-OR 0.01+0.005 
 MAHSING 1.14+0.01 
 DSONIC 0.585+0.06 
 AT 0.08-0.005 
 KGROUP 0.065+0.005 
 LUSTER 0.19-0.005 

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