Highlights

[MBG] QoQ TTM Result on 2005-10-31 [#3]

Stock [MBG]: MINTYE BHD
Announcement Date 12-Jan-2006
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2006
Quarter 31-Oct-2005  [#3]
Profit Trend QoQ -     -13.82%    YoY -     17.89%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 52,950 54,983 55,869 57,099 56,678 58,396 59,776 -7.79%
  QoQ % -3.70% -1.59% -2.15% 0.74% -2.94% -2.31% -
  Horiz. % 88.58% 91.98% 93.46% 95.52% 94.82% 97.69% 100.00%
PBT 5,774 7,234 7,556 8,689 10,063 11,341 9,020 -25.78%
  QoQ % -20.18% -4.26% -13.04% -13.65% -11.27% 25.73% -
  Horiz. % 64.01% 80.20% 83.77% 96.33% 111.56% 125.73% 100.00%
Tax -1,104 -1,192 -1,499 -1,726 -2,016 -2,560 -2,837 -46.79%
  QoQ % 7.38% 20.48% 13.15% 14.38% 21.25% 9.76% -
  Horiz. % 38.91% 42.02% 52.84% 60.84% 71.06% 90.24% 100.00%
NP 4,670 6,042 6,057 6,963 8,047 8,781 6,183 -17.11%
  QoQ % -22.71% -0.25% -13.01% -13.47% -8.36% 42.02% -
  Horiz. % 75.53% 97.72% 97.96% 112.62% 130.15% 142.02% 100.00%
NP to SH 4,604 5,957 6,009 6,899 8,005 8,781 6,183 -17.89%
  QoQ % -22.71% -0.87% -12.90% -13.82% -8.84% 42.02% -
  Horiz. % 74.46% 96.34% 97.19% 111.58% 129.47% 142.02% 100.00%
Tax Rate 19.12 % 16.48 % 19.84 % 19.86 % 20.03 % 22.57 % 31.45 % -28.30%
  QoQ % 16.02% -16.94% -0.10% -0.85% -11.25% -28.24% -
  Horiz. % 60.79% 52.40% 63.08% 63.15% 63.69% 71.76% 100.00%
Total Cost 48,280 48,941 49,812 50,136 48,631 49,615 53,593 -6.74%
  QoQ % -1.35% -1.75% -0.65% 3.09% -1.98% -7.42% -
  Horiz. % 90.09% 91.32% 92.94% 93.55% 90.74% 92.58% 100.00%
Net Worth 97,219 95,553 96,429 93,887 92,501 93,550 91,818 3.89%
  QoQ % 1.74% -0.91% 2.71% 1.50% -1.12% 1.89% -
  Horiz. % 105.88% 104.07% 105.02% 102.25% 100.74% 101.89% 100.00%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div 0 3,651 3,651 3,651 3,651 3,648 3,648 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.09% 0.00% -
  Horiz. % 0.00% 100.09% 100.09% 100.09% 100.09% 100.00% 100.00%
Div Payout % - % 61.30 % 60.77 % 52.93 % 45.61 % 41.55 % 59.00 % -
  QoQ % 0.00% 0.87% 14.81% 16.05% 9.77% -29.58% -
  Horiz. % 0.00% 103.90% 103.00% 89.71% 77.31% 70.42% 100.00%
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 97,219 95,553 96,429 93,887 92,501 93,550 91,818 3.89%
  QoQ % 1.74% -0.91% 2.71% 1.50% -1.12% 1.89% -
  Horiz. % 105.88% 104.07% 105.02% 102.25% 100.74% 101.89% 100.00%
NOSH 60,761 60,862 60,647 60,965 60,856 60,746 60,807 -0.05%
  QoQ % -0.16% 0.35% -0.52% 0.18% 0.18% -0.10% -
  Horiz. % 99.93% 100.09% 99.74% 100.26% 100.08% 99.90% 100.00%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin 8.82 % 10.99 % 10.84 % 12.19 % 14.20 % 15.04 % 10.34 % -10.08%
  QoQ % -19.75% 1.38% -11.07% -14.15% -5.59% 45.45% -
  Horiz. % 85.30% 106.29% 104.84% 117.89% 137.33% 145.45% 100.00%
ROE 4.74 % 6.23 % 6.23 % 7.35 % 8.65 % 9.39 % 6.73 % -20.89%
  QoQ % -23.92% 0.00% -15.24% -15.03% -7.88% 39.52% -
  Horiz. % 70.43% 92.57% 92.57% 109.21% 128.53% 139.52% 100.00%
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 87.14 90.34 92.12 93.66 93.13 96.13 98.30 -7.74%
  QoQ % -3.54% -1.93% -1.64% 0.57% -3.12% -2.21% -
  Horiz. % 88.65% 91.90% 93.71% 95.28% 94.74% 97.79% 100.00%
EPS 7.58 9.79 9.91 11.32 13.15 14.46 10.17 -17.84%
  QoQ % -22.57% -1.21% -12.46% -13.92% -9.06% 42.18% -
  Horiz. % 74.53% 96.26% 97.44% 111.31% 129.30% 142.18% 100.00%
DPS 0.00 6.00 6.00 6.00 6.00 6.00 6.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.6000 1.5700 1.5900 1.5400 1.5200 1.5400 1.5100 3.95%
  QoQ % 1.91% -1.26% 3.25% 1.32% -1.30% 1.99% -
  Horiz. % 105.96% 103.97% 105.30% 101.99% 100.66% 101.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 87.09 90.43 91.89 93.91 93.22 96.05 98.32 -7.79%
  QoQ % -3.69% -1.59% -2.15% 0.74% -2.95% -2.31% -
  Horiz. % 88.58% 91.98% 93.46% 95.51% 94.81% 97.69% 100.00%
EPS 7.57 9.80 9.88 11.35 13.17 14.44 10.17 -17.91%
  QoQ % -22.76% -0.81% -12.95% -13.82% -8.80% 41.99% -
  Horiz. % 74.43% 96.36% 97.15% 111.60% 129.50% 141.99% 100.00%
DPS 0.00 6.01 6.01 6.01 6.01 6.00 6.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.17% 0.00% -
  Horiz. % 0.00% 100.17% 100.17% 100.17% 100.17% 100.00% 100.00%
NAPS 1.5990 1.5716 1.5860 1.5442 1.5214 1.5387 1.5102 3.89%
  QoQ % 1.74% -0.91% 2.71% 1.50% -1.12% 1.89% -
  Horiz. % 105.88% 104.07% 105.02% 102.25% 100.74% 101.89% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 1.0800 1.2000 1.2200 1.2000 1.2500 1.2300 1.4500 -
P/RPS 1.24 1.33 1.32 1.28 1.34 1.28 1.48 -11.16%
  QoQ % -6.77% 0.76% 3.13% -4.48% 4.69% -13.51% -
  Horiz. % 83.78% 89.86% 89.19% 86.49% 90.54% 86.49% 100.00%
P/EPS 14.25 12.26 12.31 10.60 9.50 8.51 14.26 -0.05%
  QoQ % 16.23% -0.41% 16.13% 11.58% 11.63% -40.32% -
  Horiz. % 99.93% 85.97% 86.33% 74.33% 66.62% 59.68% 100.00%
EY 7.02 8.16 8.12 9.43 10.52 11.75 7.01 0.10%
  QoQ % -13.97% 0.49% -13.89% -10.36% -10.47% 67.62% -
  Horiz. % 100.14% 116.41% 115.83% 134.52% 150.07% 167.62% 100.00%
DY 0.00 5.00 4.92 5.00 4.80 4.88 4.14 -
  QoQ % 0.00% 1.63% -1.60% 4.17% -1.64% 17.87% -
  Horiz. % 0.00% 120.77% 118.84% 120.77% 115.94% 117.87% 100.00%
P/NAPS 0.68 0.76 0.77 0.78 0.82 0.80 0.96 -20.59%
  QoQ % -10.53% -1.30% -1.28% -4.88% 2.50% -16.67% -
  Horiz. % 70.83% 79.17% 80.21% 81.25% 85.42% 83.33% 100.00%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 14/09/06 19/06/06 29/03/06 12/01/06 28/09/05 30/06/05 30/03/05 -
Price 1.3000 1.2400 1.2000 1.3000 1.2000 1.3200 1.2400 -
P/RPS 1.49 1.37 1.30 1.39 1.29 1.37 1.26 11.86%
  QoQ % 8.76% 5.38% -6.47% 7.75% -5.84% 8.73% -
  Horiz. % 118.25% 108.73% 103.17% 110.32% 102.38% 108.73% 100.00%
P/EPS 17.16 12.67 12.11 11.49 9.12 9.13 12.19 25.68%
  QoQ % 35.44% 4.62% 5.40% 25.99% -0.11% -25.10% -
  Horiz. % 140.77% 103.94% 99.34% 94.26% 74.82% 74.90% 100.00%
EY 5.83 7.89 8.26 8.70 10.96 10.95 8.20 -20.39%
  QoQ % -26.11% -4.48% -5.06% -20.62% 0.09% 33.54% -
  Horiz. % 71.10% 96.22% 100.73% 106.10% 133.66% 133.54% 100.00%
DY 0.00 4.84 5.00 4.62 5.00 4.55 4.84 -
  QoQ % 0.00% -3.20% 8.23% -7.60% 9.89% -5.99% -
  Horiz. % 0.00% 100.00% 103.31% 95.45% 103.31% 94.01% 100.00%
P/NAPS 0.81 0.79 0.75 0.84 0.79 0.86 0.82 -0.82%
  QoQ % 2.53% 5.33% -10.71% 6.33% -8.14% 4.88% -
  Horiz. % 98.78% 96.34% 91.46% 102.44% 96.34% 104.88% 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
 
 

227  481  605  1201 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28+0.02 
 LUSTER 0.205+0.02 
 BIOHLDG 0.305+0.005 
 QES 0.365-0.015 
 MTOUCHE 0.065+0.005 
 XOX-WC 0.02+0.015 
 DNEX-WD 0.055+0.01 
 SAPNRG 0.120.00 
 RUBEREX 1.83+0.09 
 AT 0.180.00 

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