Highlights

[MBG] QoQ TTM Result on 2012-07-31 [#2]

Stock [MBG]: MINTYE BHD
Announcement Date 27-Sep-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2013
Quarter 31-Jul-2012  [#2]
Profit Trend QoQ -     11.54%    YoY -     27.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 48,788 50,814 53,374 57,463 57,506 56,316 55,873 -8.65%
  QoQ % -3.99% -4.80% -7.12% -0.07% 2.11% 0.79% -
  Horiz. % 87.32% 90.95% 95.53% 102.85% 102.92% 100.79% 100.00%
PBT 4,956 5,547 7,551 9,623 8,941 9,129 8,534 -30.42%
  QoQ % -10.65% -26.54% -21.53% 7.63% -2.06% 6.97% -
  Horiz. % 58.07% 65.00% 88.48% 112.76% 104.77% 106.97% 100.00%
Tax -1,229 -1,360 -1,722 -2,521 -2,569 -2,640 -2,502 -37.77%
  QoQ % 9.63% 21.02% 31.69% 1.87% 2.69% -5.52% -
  Horiz. % 49.12% 54.36% 68.82% 100.76% 102.68% 105.52% 100.00%
NP 3,727 4,187 5,829 7,102 6,372 6,489 6,032 -27.48%
  QoQ % -10.99% -28.17% -17.92% 11.46% -1.80% 7.58% -
  Horiz. % 61.79% 69.41% 96.63% 117.74% 105.64% 107.58% 100.00%
NP to SH 3,729 4,174 5,778 7,056 6,326 6,461 6,057 -27.65%
  QoQ % -10.66% -27.76% -18.11% 11.54% -2.09% 6.67% -
  Horiz. % 61.57% 68.91% 95.39% 116.49% 104.44% 106.67% 100.00%
Tax Rate 24.80 % 24.52 % 22.80 % 26.20 % 28.73 % 28.92 % 29.32 % -10.57%
  QoQ % 1.14% 7.54% -12.98% -8.81% -0.66% -1.36% -
  Horiz. % 84.58% 83.63% 77.76% 89.36% 97.99% 98.64% 100.00%
Total Cost 45,061 46,627 47,545 50,361 51,134 49,827 49,841 -6.51%
  QoQ % -3.36% -1.93% -5.59% -1.51% 2.62% -0.03% -
  Horiz. % 90.41% 93.55% 95.39% 101.04% 102.59% 99.97% 100.00%
Net Worth 105,792 105,184 105,184 105,184 107,615 106,400 104,780 0.64%
  QoQ % 0.58% 0.00% 0.00% -2.26% 1.14% 1.55% -
  Horiz. % 100.97% 100.39% 100.39% 100.39% 102.71% 101.55% 100.00%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div 7,600 7,600 7,600 15,214 15,217 15,217 15,217 -37.08%
  QoQ % 0.00% 0.00% -50.05% -0.02% 0.00% 0.00% -
  Horiz. % 49.94% 49.94% 49.94% 99.98% 100.00% 100.00% 100.00%
Div Payout % 203.81 % 182.08 % 131.53 % 215.63 % 240.55 % 235.52 % 251.23 % -13.03%
  QoQ % 11.93% 38.43% -39.00% -10.36% 2.14% -6.25% -
  Horiz. % 81.12% 72.48% 52.35% 85.83% 95.75% 93.75% 100.00%
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 105,792 105,184 105,184 105,184 107,615 106,400 104,780 0.64%
  QoQ % 0.58% 0.00% 0.00% -2.26% 1.14% 1.55% -
  Horiz. % 100.97% 100.39% 100.39% 100.39% 102.71% 101.55% 100.00%
NOSH 60,800 60,800 60,800 60,800 60,800 60,800 60,918 -0.13%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -0.19% -
  Horiz. % 99.81% 99.81% 99.81% 99.81% 99.81% 99.81% 100.00%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 7.64 % 8.24 % 10.92 % 12.36 % 11.08 % 11.52 % 10.80 % -20.62%
  QoQ % -7.28% -24.54% -11.65% 11.55% -3.82% 6.67% -
  Horiz. % 70.74% 76.30% 101.11% 114.44% 102.59% 106.67% 100.00%
ROE 3.52 % 3.97 % 5.49 % 6.71 % 5.88 % 6.07 % 5.78 % -28.17%
  QoQ % -11.34% -27.69% -18.18% 14.12% -3.13% 5.02% -
  Horiz. % 60.90% 68.69% 94.98% 116.09% 101.73% 105.02% 100.00%
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 80.24 83.58 87.79 94.51 94.58 92.63 91.72 -8.54%
  QoQ % -4.00% -4.80% -7.11% -0.07% 2.11% 0.99% -
  Horiz. % 87.48% 91.13% 95.72% 103.04% 103.12% 100.99% 100.00%
EPS 6.13 6.87 9.50 11.61 10.40 10.63 9.94 -27.57%
  QoQ % -10.77% -27.68% -18.17% 11.63% -2.16% 6.94% -
  Horiz. % 61.67% 69.11% 95.57% 116.80% 104.63% 106.94% 100.00%
DPS 12.50 12.50 12.50 25.00 25.00 25.00 25.00 -37.03%
  QoQ % 0.00% 0.00% -50.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 50.00% 50.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.7400 1.7300 1.7300 1.7300 1.7700 1.7500 1.7200 0.77%
  QoQ % 0.58% 0.00% 0.00% -2.26% 1.14% 1.74% -
  Horiz. % 101.16% 100.58% 100.58% 100.58% 102.91% 101.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 80.24 83.58 87.79 94.51 94.58 92.63 91.90 -8.66%
  QoQ % -4.00% -4.80% -7.11% -0.07% 2.11% 0.79% -
  Horiz. % 87.31% 90.95% 95.53% 102.84% 102.92% 100.79% 100.00%
EPS 6.13 6.87 9.50 11.61 10.40 10.63 9.96 -27.67%
  QoQ % -10.77% -27.68% -18.17% 11.63% -2.16% 6.73% -
  Horiz. % 61.55% 68.98% 95.38% 116.57% 104.42% 106.73% 100.00%
DPS 12.50 12.50 12.50 25.00 25.00 25.00 25.03 -37.08%
  QoQ % 0.00% 0.00% -50.00% 0.00% 0.00% -0.12% -
  Horiz. % 49.94% 49.94% 49.94% 99.88% 99.88% 99.88% 100.00%
NAPS 1.7400 1.7300 1.7300 1.7300 1.7700 1.7500 1.7234 0.64%
  QoQ % 0.58% 0.00% 0.00% -2.26% 1.14% 1.54% -
  Horiz. % 100.96% 100.38% 100.38% 100.38% 102.70% 101.54% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 1.3900 1.4600 1.4500 1.4400 1.3000 1.5000 1.1600 -
P/RPS 1.73 1.75 1.65 1.52 1.37 1.62 1.26 23.56%
  QoQ % -1.14% 6.06% 8.55% 10.95% -15.43% 28.57% -
  Horiz. % 137.30% 138.89% 130.95% 120.63% 108.73% 128.57% 100.00%
P/EPS 22.66 21.27 15.26 12.41 12.49 14.12 11.67 55.70%
  QoQ % 6.54% 39.38% 22.97% -0.64% -11.54% 20.99% -
  Horiz. % 194.17% 182.26% 130.76% 106.34% 107.03% 120.99% 100.00%
EY 4.41 4.70 6.55 8.06 8.00 7.08 8.57 -35.81%
  QoQ % -6.17% -28.24% -18.73% 0.75% 12.99% -17.39% -
  Horiz. % 51.46% 54.84% 76.43% 94.05% 93.35% 82.61% 100.00%
DY 8.99 8.56 8.62 17.36 19.23 16.67 21.55 -44.20%
  QoQ % 5.02% -0.70% -50.35% -9.72% 15.36% -22.65% -
  Horiz. % 41.72% 39.72% 40.00% 80.56% 89.23% 77.35% 100.00%
P/NAPS 0.80 0.84 0.84 0.83 0.73 0.86 0.67 12.56%
  QoQ % -4.76% 0.00% 1.20% 13.70% -15.12% 28.36% -
  Horiz. % 119.40% 125.37% 125.37% 123.88% 108.96% 128.36% 100.00%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 28/06/13 28/03/13 21/12/12 27/09/12 29/06/12 30/03/12 28/12/11 -
Price 1.4200 1.4800 1.4000 1.4400 1.4600 1.3000 1.1800 -
P/RPS 1.77 1.77 1.59 1.52 1.54 1.40 1.29 23.50%
  QoQ % 0.00% 11.32% 4.61% -1.30% 10.00% 8.53% -
  Horiz. % 137.21% 137.21% 123.26% 117.83% 119.38% 108.53% 100.00%
P/EPS 23.15 21.56 14.73 12.41 14.03 12.23 11.87 56.16%
  QoQ % 7.37% 46.37% 18.69% -11.55% 14.72% 3.03% -
  Horiz. % 195.03% 181.63% 124.09% 104.55% 118.20% 103.03% 100.00%
EY 4.32 4.64 6.79 8.06 7.13 8.17 8.43 -35.99%
  QoQ % -6.90% -31.66% -15.76% 13.04% -12.73% -3.08% -
  Horiz. % 51.25% 55.04% 80.55% 95.61% 84.58% 96.92% 100.00%
DY 8.80 8.45 8.93 17.36 17.12 19.23 21.19 -44.37%
  QoQ % 4.14% -5.38% -48.56% 1.40% -10.97% -9.25% -
  Horiz. % 41.53% 39.88% 42.14% 81.93% 80.79% 90.75% 100.00%
P/NAPS 0.82 0.86 0.81 0.83 0.82 0.74 0.69 12.21%
  QoQ % -4.65% 6.17% -2.41% 1.22% 10.81% 7.25% -
  Horiz. % 118.84% 124.64% 117.39% 120.29% 118.84% 107.25% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

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