Highlights

[MBG] QoQ TTM Result on 2010-10-31 [#3]

Stock [MBG]: MINTYE BHD
Announcement Date 20-Dec-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2011
Quarter 31-Oct-2010  [#3]
Profit Trend QoQ -     2.49%    YoY -     -23.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 53,289 50,994 50,579 50,253 50,772 51,312 51,212 2.69%
  QoQ % 4.50% 0.82% 0.65% -1.02% -1.05% 0.20% -
  Horiz. % 104.06% 99.57% 98.76% 98.13% 99.14% 100.20% 100.00%
PBT 7,850 6,947 7,136 6,910 7,061 8,452 9,040 -9.00%
  QoQ % 13.00% -2.65% 3.27% -2.14% -16.46% -6.50% -
  Horiz. % 86.84% 76.85% 78.94% 76.44% 78.11% 93.50% 100.00%
Tax -2,343 -2,026 -2,131 -1,897 -2,173 -2,399 -2,345 -0.06%
  QoQ % -15.65% 4.93% -12.34% 12.70% 9.42% -2.30% -
  Horiz. % 99.91% 86.40% 90.87% 80.90% 92.67% 102.30% 100.00%
NP 5,507 4,921 5,005 5,013 4,888 6,053 6,695 -12.24%
  QoQ % 11.91% -1.68% -0.16% 2.56% -19.25% -9.59% -
  Horiz. % 82.26% 73.50% 74.76% 74.88% 73.01% 90.41% 100.00%
NP to SH 5,535 4,890 4,880 4,814 4,697 5,901 6,627 -11.34%
  QoQ % 13.19% 0.20% 1.37% 2.49% -20.40% -10.96% -
  Horiz. % 83.52% 73.79% 73.64% 72.64% 70.88% 89.04% 100.00%
Tax Rate 29.85 % 29.16 % 29.86 % 27.45 % 30.77 % 28.38 % 25.94 % 9.84%
  QoQ % 2.37% -2.34% 8.78% -10.79% 8.42% 9.41% -
  Horiz. % 115.07% 112.41% 115.11% 105.82% 118.62% 109.41% 100.00%
Total Cost 47,782 46,073 45,574 45,240 45,884 45,259 44,517 4.85%
  QoQ % 3.71% 1.09% 0.74% -1.40% 1.38% 1.67% -
  Horiz. % 107.33% 103.50% 102.37% 101.62% 103.07% 101.67% 100.00%
Net Worth 103,392 106,200 105,139 103,809 107,019 105,170 102,199 0.78%
  QoQ % -2.64% 1.01% 1.28% -3.00% 1.76% 2.91% -
  Horiz. % 101.17% 103.91% 102.88% 101.57% 104.72% 102.91% 100.00%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div 7,602 6,080 12,159 12,159 12,159 6,079 0 -
  QoQ % 25.03% -49.99% 0.00% 0.00% 100.02% 0.00% -
  Horiz. % 125.06% 100.02% 200.02% 200.02% 200.02% 100.00% -
Div Payout % 137.35 % 124.35 % 249.18 % 252.59 % 258.89 % 103.02 % - % -
  QoQ % 10.45% -50.10% -1.35% -2.43% 151.30% 0.00% -
  Horiz. % 133.32% 120.70% 241.88% 245.19% 251.30% 100.00% -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 103,392 106,200 105,139 103,809 107,019 105,170 102,199 0.78%
  QoQ % -2.64% 1.01% 1.28% -3.00% 1.76% 2.91% -
  Horiz. % 101.17% 103.91% 102.88% 101.57% 104.72% 102.91% 100.00%
NOSH 60,819 60,686 60,774 60,707 60,806 60,792 60,833 -0.02%
  QoQ % 0.22% -0.14% 0.11% -0.16% 0.02% -0.07% -
  Horiz. % 99.98% 99.76% 99.90% 99.79% 99.96% 99.93% 100.00%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 10.33 % 9.65 % 9.90 % 9.98 % 9.63 % 11.80 % 13.07 % -14.55%
  QoQ % 7.05% -2.53% -0.80% 3.63% -18.39% -9.72% -
  Horiz. % 79.04% 73.83% 75.75% 76.36% 73.68% 90.28% 100.00%
ROE 5.35 % 4.60 % 4.64 % 4.64 % 4.39 % 5.61 % 6.48 % -12.02%
  QoQ % 16.30% -0.86% 0.00% 5.69% -21.75% -13.43% -
  Horiz. % 82.56% 70.99% 71.60% 71.60% 67.75% 86.57% 100.00%
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 87.62 84.03 83.22 82.78 83.50 84.41 84.18 2.71%
  QoQ % 4.27% 0.97% 0.53% -0.86% -1.08% 0.27% -
  Horiz. % 104.09% 99.82% 98.86% 98.34% 99.19% 100.27% 100.00%
EPS 9.10 8.06 8.03 7.93 7.72 9.71 10.89 -11.31%
  QoQ % 12.90% 0.37% 1.26% 2.72% -20.49% -10.84% -
  Horiz. % 83.56% 74.01% 73.74% 72.82% 70.89% 89.16% 100.00%
DPS 12.50 10.00 20.00 20.00 20.00 10.00 0.00 -
  QoQ % 25.00% -50.00% 0.00% 0.00% 100.00% 0.00% -
  Horiz. % 125.00% 100.00% 200.00% 200.00% 200.00% 100.00% -
NAPS 1.7000 1.7500 1.7300 1.7100 1.7600 1.7300 1.6800 0.79%
  QoQ % -2.86% 1.16% 1.17% -2.84% 1.73% 2.98% -
  Horiz. % 101.19% 104.17% 102.98% 101.79% 104.76% 102.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 87.65 83.87 83.19 82.65 83.51 84.39 84.23 2.70%
  QoQ % 4.51% 0.82% 0.65% -1.03% -1.04% 0.19% -
  Horiz. % 104.06% 99.57% 98.77% 98.12% 99.15% 100.19% 100.00%
EPS 9.10 8.04 8.03 7.92 7.73 9.71 10.90 -11.37%
  QoQ % 13.18% 0.12% 1.39% 2.46% -20.39% -10.92% -
  Horiz. % 83.49% 73.76% 73.67% 72.66% 70.92% 89.08% 100.00%
DPS 12.50 10.00 20.00 20.00 20.00 10.00 0.00 -
  QoQ % 25.00% -50.00% 0.00% 0.00% 100.00% 0.00% -
  Horiz. % 125.00% 100.00% 200.00% 200.00% 200.00% 100.00% -
NAPS 1.7005 1.7467 1.7293 1.7074 1.7602 1.7298 1.6809 0.78%
  QoQ % -2.64% 1.01% 1.28% -3.00% 1.76% 2.91% -
  Horiz. % 101.17% 103.91% 102.88% 101.58% 104.72% 102.91% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 1.2200 1.2300 1.1900 1.1400 1.2000 1.1000 1.0500 -
P/RPS 1.39 1.46 1.43 1.38 1.44 1.30 1.25 7.35%
  QoQ % -4.79% 2.10% 3.62% -4.17% 10.77% 4.00% -
  Horiz. % 111.20% 116.80% 114.40% 110.40% 115.20% 104.00% 100.00%
P/EPS 13.41 15.26 14.82 14.38 15.53 11.33 9.64 24.69%
  QoQ % -12.12% 2.97% 3.06% -7.41% 37.07% 17.53% -
  Horiz. % 139.11% 158.30% 153.73% 149.17% 161.10% 117.53% 100.00%
EY 7.46 6.55 6.75 6.96 6.44 8.82 10.37 -19.76%
  QoQ % 13.89% -2.96% -3.02% 8.07% -26.98% -14.95% -
  Horiz. % 71.94% 63.16% 65.09% 67.12% 62.10% 85.05% 100.00%
DY 10.25 8.13 16.81 17.54 16.67 9.09 0.00 -
  QoQ % 26.08% -51.64% -4.16% 5.22% 83.39% 0.00% -
  Horiz. % 112.76% 89.44% 184.93% 192.96% 183.39% 100.00% -
P/NAPS 0.72 0.70 0.69 0.67 0.68 0.64 0.63 9.34%
  QoQ % 2.86% 1.45% 2.99% -1.47% 6.25% 1.59% -
  Horiz. % 114.29% 111.11% 109.52% 106.35% 107.94% 101.59% 100.00%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/09/11 28/06/11 30/03/11 20/12/10 30/09/10 28/06/10 26/03/10 -
Price 1.1700 1.4000 1.0300 1.1700 1.1400 1.1800 1.0200 -
P/RPS 1.34 1.67 1.24 1.41 1.37 1.40 1.21 7.06%
  QoQ % -19.76% 34.68% -12.06% 2.92% -2.14% 15.70% -
  Horiz. % 110.74% 138.02% 102.48% 116.53% 113.22% 115.70% 100.00%
P/EPS 12.86 17.37 12.83 14.75 14.76 12.16 9.36 23.66%
  QoQ % -25.96% 35.39% -13.02% -0.07% 21.38% 29.91% -
  Horiz. % 137.39% 185.58% 137.07% 157.59% 157.69% 129.91% 100.00%
EY 7.78 5.76 7.80 6.78 6.78 8.23 10.68 -19.09%
  QoQ % 35.07% -26.15% 15.04% 0.00% -17.62% -22.94% -
  Horiz. % 72.85% 53.93% 73.03% 63.48% 63.48% 77.06% 100.00%
DY 10.68 7.14 19.42 17.09 17.54 8.47 0.00 -
  QoQ % 49.58% -63.23% 13.63% -2.57% 107.08% 0.00% -
  Horiz. % 126.09% 84.30% 229.28% 201.77% 207.08% 100.00% -
P/NAPS 0.69 0.80 0.60 0.68 0.65 0.68 0.61 8.59%
  QoQ % -13.75% 33.33% -11.76% 4.62% -4.41% 11.48% -
  Horiz. % 113.11% 131.15% 98.36% 111.48% 106.56% 111.48% 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.
 


 

402  313  494  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 MTAG 0.54+0.03 
 HSI-C7F 0.325-0.01 
 SANICHI 0.045-0.005 
 HUAAN 0.16+0.015 
 KNM 0.46+0.005 
 PUC 0.0550.00 
 PRESBHD 0.50+0.015 
 HSI-H8B 0.19-0.015 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. OVERLOOKED GEM : BENEFICIARY OF BUDGET 2020 !!! Bursa Master
2. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
4. Bumi Armada: What Happened and Why? Weekly GreenTrade$ watchlist
5. Dayang’s Price Rise is not Reflected on Naim - Koon Yew Yin Koon Yew Yin's Blog
6. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
7. THE NUMBER ONE CHAMPION UP-TRENDING STOCK OF BURSA FOR YEAR 2019, 2020, 2021 ALL MUST NOT MISS NOW!! THE INVESTMENT APPROACH OF CALVIN TAN
8. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
Partners & Brokers