Highlights

[MBG] QoQ TTM Result on 2011-10-31 [#3]

Stock [MBG]: MINTYE BHD
Announcement Date 28-Dec-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2012
Quarter 31-Oct-2011  [#3]
Profit Trend QoQ -     9.43%    YoY -     25.82%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 57,463 57,506 56,316 55,873 53,289 50,994 50,579 8.89%
  QoQ % -0.07% 2.11% 0.79% 4.85% 4.50% 0.82% -
  Horiz. % 113.61% 113.70% 111.34% 110.47% 105.36% 100.82% 100.00%
PBT 9,623 8,941 9,129 8,534 7,850 6,947 7,136 22.08%
  QoQ % 7.63% -2.06% 6.97% 8.71% 13.00% -2.65% -
  Horiz. % 134.85% 125.29% 127.93% 119.59% 110.01% 97.35% 100.00%
Tax -2,521 -2,569 -2,640 -2,502 -2,343 -2,026 -2,131 11.87%
  QoQ % 1.87% 2.69% -5.52% -6.79% -15.65% 4.93% -
  Horiz. % 118.30% 120.55% 123.89% 117.41% 109.95% 95.07% 100.00%
NP 7,102 6,372 6,489 6,032 5,507 4,921 5,005 26.30%
  QoQ % 11.46% -1.80% 7.58% 9.53% 11.91% -1.68% -
  Horiz. % 141.90% 127.31% 129.65% 120.52% 110.03% 98.32% 100.00%
NP to SH 7,056 6,326 6,461 6,057 5,535 4,890 4,880 27.90%
  QoQ % 11.54% -2.09% 6.67% 9.43% 13.19% 0.20% -
  Horiz. % 144.59% 129.63% 132.40% 124.12% 113.42% 100.20% 100.00%
Tax Rate 26.20 % 28.73 % 28.92 % 29.32 % 29.85 % 29.16 % 29.86 % -8.36%
  QoQ % -8.81% -0.66% -1.36% -1.78% 2.37% -2.34% -
  Horiz. % 87.74% 96.22% 96.85% 98.19% 99.97% 97.66% 100.00%
Total Cost 50,361 51,134 49,827 49,841 47,782 46,073 45,574 6.89%
  QoQ % -1.51% 2.62% -0.03% 4.31% 3.71% 1.09% -
  Horiz. % 110.50% 112.20% 109.33% 109.36% 104.84% 101.09% 100.00%
Net Worth 105,184 107,615 106,400 104,780 103,392 106,200 105,139 0.03%
  QoQ % -2.26% 1.14% 1.55% 1.34% -2.64% 1.01% -
  Horiz. % 100.04% 102.36% 101.20% 99.66% 98.34% 101.01% 100.00%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div 15,214 15,217 15,217 15,217 7,602 6,080 12,159 16.13%
  QoQ % -0.02% 0.00% 0.00% 100.16% 25.03% -49.99% -
  Horiz. % 125.12% 125.14% 125.14% 125.14% 62.52% 50.01% 100.00%
Div Payout % 215.63 % 240.55 % 235.52 % 251.23 % 137.35 % 124.35 % 249.18 % -9.20%
  QoQ % -10.36% 2.14% -6.25% 82.91% 10.45% -50.10% -
  Horiz. % 86.54% 96.54% 94.52% 100.82% 55.12% 49.90% 100.00%
Equity
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 105,184 107,615 106,400 104,780 103,392 106,200 105,139 0.03%
  QoQ % -2.26% 1.14% 1.55% 1.34% -2.64% 1.01% -
  Horiz. % 100.04% 102.36% 101.20% 99.66% 98.34% 101.01% 100.00%
NOSH 60,800 60,800 60,800 60,918 60,819 60,686 60,774 0.03%
  QoQ % 0.00% 0.00% -0.19% 0.16% 0.22% -0.14% -
  Horiz. % 100.04% 100.04% 100.04% 100.24% 100.07% 99.86% 100.00%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin 12.36 % 11.08 % 11.52 % 10.80 % 10.33 % 9.65 % 9.90 % 15.96%
  QoQ % 11.55% -3.82% 6.67% 4.55% 7.05% -2.53% -
  Horiz. % 124.85% 111.92% 116.36% 109.09% 104.34% 97.47% 100.00%
ROE 6.71 % 5.88 % 6.07 % 5.78 % 5.35 % 4.60 % 4.64 % 27.91%
  QoQ % 14.12% -3.13% 5.02% 8.04% 16.30% -0.86% -
  Horiz. % 144.61% 126.72% 130.82% 124.57% 115.30% 99.14% 100.00%
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 94.51 94.58 92.63 91.72 87.62 84.03 83.22 8.86%
  QoQ % -0.07% 2.11% 0.99% 4.68% 4.27% 0.97% -
  Horiz. % 113.57% 113.65% 111.31% 110.21% 105.29% 100.97% 100.00%
EPS 11.61 10.40 10.63 9.94 9.10 8.06 8.03 27.89%
  QoQ % 11.63% -2.16% 6.94% 9.23% 12.90% 0.37% -
  Horiz. % 144.58% 129.51% 132.38% 123.79% 113.33% 100.37% 100.00%
DPS 25.00 25.00 25.00 25.00 12.50 10.00 20.00 16.06%
  QoQ % 0.00% 0.00% 0.00% 100.00% 25.00% -50.00% -
  Horiz. % 125.00% 125.00% 125.00% 125.00% 62.50% 50.00% 100.00%
NAPS 1.7300 1.7700 1.7500 1.7200 1.7000 1.7500 1.7300 -
  QoQ % -2.26% 1.14% 1.74% 1.18% -2.86% 1.16% -
  Horiz. % 100.00% 102.31% 101.16% 99.42% 98.27% 101.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 94.51 94.58 92.63 91.90 87.65 83.87 83.19 8.89%
  QoQ % -0.07% 2.11% 0.79% 4.85% 4.51% 0.82% -
  Horiz. % 113.61% 113.69% 111.35% 110.47% 105.36% 100.82% 100.00%
EPS 11.61 10.40 10.63 9.96 9.10 8.04 8.03 27.89%
  QoQ % 11.63% -2.16% 6.73% 9.45% 13.18% 0.12% -
  Horiz. % 144.58% 129.51% 132.38% 124.03% 113.33% 100.12% 100.00%
DPS 25.00 25.00 25.00 25.03 12.50 10.00 20.00 16.06%
  QoQ % 0.00% 0.00% -0.12% 100.24% 25.00% -50.00% -
  Horiz. % 125.00% 125.00% 125.00% 125.15% 62.50% 50.00% 100.00%
NAPS 1.7300 1.7700 1.7500 1.7234 1.7005 1.7467 1.7293 0.03%
  QoQ % -2.26% 1.14% 1.54% 1.35% -2.64% 1.01% -
  Horiz. % 100.04% 102.35% 101.20% 99.66% 98.33% 101.01% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 1.4400 1.3000 1.5000 1.1600 1.2200 1.2300 1.1900 -
P/RPS 1.52 1.37 1.62 1.26 1.39 1.46 1.43 4.16%
  QoQ % 10.95% -15.43% 28.57% -9.35% -4.79% 2.10% -
  Horiz. % 106.29% 95.80% 113.29% 88.11% 97.20% 102.10% 100.00%
P/EPS 12.41 12.49 14.12 11.67 13.41 15.26 14.82 -11.17%
  QoQ % -0.64% -11.54% 20.99% -12.98% -12.12% 2.97% -
  Horiz. % 83.74% 84.28% 95.28% 78.74% 90.49% 102.97% 100.00%
EY 8.06 8.00 7.08 8.57 7.46 6.55 6.75 12.56%
  QoQ % 0.75% 12.99% -17.39% 14.88% 13.89% -2.96% -
  Horiz. % 119.41% 118.52% 104.89% 126.96% 110.52% 97.04% 100.00%
DY 17.36 19.23 16.67 21.55 10.25 8.13 16.81 2.17%
  QoQ % -9.72% 15.36% -22.65% 110.24% 26.08% -51.64% -
  Horiz. % 103.27% 114.40% 99.17% 128.20% 60.98% 48.36% 100.00%
P/NAPS 0.83 0.73 0.86 0.67 0.72 0.70 0.69 13.12%
  QoQ % 13.70% -15.12% 28.36% -6.94% 2.86% 1.45% -
  Horiz. % 120.29% 105.80% 124.64% 97.10% 104.35% 101.45% 100.00%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 27/09/12 29/06/12 30/03/12 28/12/11 29/09/11 28/06/11 30/03/11 -
Price 1.4400 1.4600 1.3000 1.1800 1.1700 1.4000 1.0300 -
P/RPS 1.52 1.54 1.40 1.29 1.34 1.67 1.24 14.55%
  QoQ % -1.30% 10.00% 8.53% -3.73% -19.76% 34.68% -
  Horiz. % 122.58% 124.19% 112.90% 104.03% 108.06% 134.68% 100.00%
P/EPS 12.41 14.03 12.23 11.87 12.86 17.37 12.83 -2.20%
  QoQ % -11.55% 14.72% 3.03% -7.70% -25.96% 35.39% -
  Horiz. % 96.73% 109.35% 95.32% 92.52% 100.23% 135.39% 100.00%
EY 8.06 7.13 8.17 8.43 7.78 5.76 7.80 2.21%
  QoQ % 13.04% -12.73% -3.08% 8.35% 35.07% -26.15% -
  Horiz. % 103.33% 91.41% 104.74% 108.08% 99.74% 73.85% 100.00%
DY 17.36 17.12 19.23 21.19 10.68 7.14 19.42 -7.21%
  QoQ % 1.40% -10.97% -9.25% 98.41% 49.58% -63.23% -
  Horiz. % 89.39% 88.16% 99.02% 109.11% 54.99% 36.77% 100.00%
P/NAPS 0.83 0.82 0.74 0.69 0.69 0.80 0.60 24.18%
  QoQ % 1.22% 10.81% 7.25% 0.00% -13.75% 33.33% -
  Horiz. % 138.33% 136.67% 123.33% 115.00% 115.00% 133.33% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

615  348  575  612 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.035+0.005 
 LUSTER 0.225+0.05 
 MAHSING 1.24+0.295 
 MLAB 0.035+0.005 
 AT 0.10+0.015 
 VSOLAR 0.0350.00 
 MAHSING-C24 0.44+0.195 
 SALCON-WB 0.13+0.055 
 LUSTER-WA 0.13+0.055 
 KANGER 0.200.00 

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