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.
 


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
 
 

314  718  494  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.195-0.03 
 AT 0.085-0.005 
 DGSB 0.23+0.035 
 MAHSING 1.13-0.05 
 PHB 0.0250.00 
 IMPIANA 0.10+0.02 
 SUPERMX-C1I 0.15-0.02 
 LUSTER-WA 0.105-0.02 
 VC 0.05-0.01 
 ISTONE 0.245+0.03 

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!

TOP ARTICLES

1. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
2. Greatec: do not buy it - Koon Yew Yin Koon Yew Yin's Blog
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. Music still loud at the GLOVES party gloveharicut
5. SUPERMAX - BEYOND GLOVES !!! freetospeak
6. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
7. SUPERMAX OBM - The George Soros bet AGAIN? (REVISIT) freetospeak
8. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
PARTNERS & BROKERS