Highlights

[MBG] YoY Annual (Unaudited) Result on 2006-01-31 [#4]

Stock [MBG]: MINTYE BHD
Announcement Date 29-Mar-2006
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2006
Quarter 31-Jan-2006  [#4]
Profit Trend YoY -     -2.81%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Revenue 53,383 52,734 51,424 55,869 59,776 51,001 44,783 2.97%
  YoY % 1.23% 2.55% -7.96% -6.54% 17.21% 13.88% -
  Horiz. % 119.20% 117.75% 114.83% 124.75% 133.48% 113.88% 100.00%
PBT 6,020 8,893 9,079 7,556 9,020 9,938 7,124 -2.76%
  YoY % -32.31% -2.05% 20.16% -16.23% -9.24% 39.50% -
  Horiz. % 84.50% 124.83% 127.44% 106.06% 126.61% 139.50% 100.00%
Tax -3,772 -1,422 -1,472 -1,460 -2,837 -2,353 -1,257 20.08%
  YoY % -165.26% 3.40% -0.82% 48.54% -20.57% -87.19% -
  Horiz. % 300.08% 113.13% 117.10% 116.15% 225.70% 187.19% 100.00%
NP 2,248 7,471 7,607 6,096 6,183 7,585 5,867 -14.76%
  YoY % -69.91% -1.79% 24.79% -1.41% -18.48% 29.28% -
  Horiz. % 38.32% 127.34% 129.66% 103.90% 105.39% 129.28% 100.00%
NP to SH 1,804 7,221 7,520 6,009 6,183 7,585 5,867 -17.83%
  YoY % -75.02% -3.98% 25.15% -2.81% -18.48% 29.28% -
  Horiz. % 30.75% 123.08% 128.17% 102.42% 105.39% 129.28% 100.00%
Tax Rate 62.66 % 15.99 % 16.21 % 19.32 % 31.45 % 23.68 % 17.64 % 23.50%
  YoY % 291.87% -1.36% -16.10% -38.57% 32.81% 34.24% -
  Horiz. % 355.22% 90.65% 91.89% 109.52% 178.29% 134.24% 100.00%
Total Cost 51,135 45,263 43,817 49,773 53,593 43,416 38,916 4.65%
  YoY % 12.97% 3.30% -11.97% -7.13% 23.44% 11.56% -
  Horiz. % 131.40% 116.31% 112.59% 127.90% 137.71% 111.56% 100.00%
Net Worth 99,838 101,569 98,504 94,270 91,802 89,342 85,117 2.69%
  YoY % -1.70% 3.11% 4.49% 2.69% 2.75% 4.96% -
  Horiz. % 117.30% 119.33% 115.73% 110.75% 107.85% 104.96% 100.00%
Dividend
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Div 5,478 5,473 3,648 3,649 3,647 3,646 4,863 2.00%
  YoY % 0.09% 50.04% -0.02% 0.04% 0.03% -25.03% -
  Horiz. % 112.65% 112.54% 75.01% 75.03% 75.00% 74.97% 100.00%
Div Payout % 303.71 % 75.80 % 48.51 % 60.73 % 59.00 % 48.08 % 82.90 % 24.14%
  YoY % 300.67% 56.26% -20.12% 2.93% 22.71% -42.00% -
  Horiz. % 366.36% 91.44% 58.52% 73.26% 71.17% 58.00% 100.00%
Equity
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Net Worth 99,838 101,569 98,504 94,270 91,802 89,342 85,117 2.69%
  YoY % -1.70% 3.11% 4.49% 2.69% 2.75% 4.96% -
  Horiz. % 117.30% 119.33% 115.73% 110.75% 107.85% 104.96% 100.00%
NOSH 60,877 60,820 60,805 60,819 60,796 60,777 60,797 0.02%
  YoY % 0.09% 0.02% -0.02% 0.04% 0.03% -0.03% -
  Horiz. % 100.13% 100.04% 100.01% 100.04% 100.00% 99.97% 100.00%
Ratio Analysis
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
NP Margin 4.21 % 14.17 % 14.79 % 10.91 % 10.34 % 14.87 % 13.10 % -17.22%
  YoY % -70.29% -4.19% 35.56% 5.51% -30.46% 13.51% -
  Horiz. % 32.14% 108.17% 112.90% 83.28% 78.93% 113.51% 100.00%
ROE 1.81 % 7.11 % 7.63 % 6.37 % 6.74 % 8.49 % 6.89 % -19.96%
  YoY % -74.54% -6.82% 19.78% -5.49% -20.61% 23.22% -
  Horiz. % 26.27% 103.19% 110.74% 92.45% 97.82% 123.22% 100.00%
Per Share
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 87.69 86.70 84.57 91.86 98.32 83.91 73.66 2.95%
  YoY % 1.14% 2.52% -7.94% -6.57% 17.17% 13.92% -
  Horiz. % 119.05% 117.70% 114.81% 124.71% 133.48% 113.92% 100.00%
EPS 2.97 11.88 12.37 9.88 10.17 12.48 9.65 -17.82%
  YoY % -75.00% -3.96% 25.20% -2.85% -18.51% 29.33% -
  Horiz. % 30.78% 123.11% 128.19% 102.38% 105.39% 129.33% 100.00%
DPS 9.00 9.00 6.00 6.00 6.00 6.00 8.00 1.98%
  YoY % 0.00% 50.00% 0.00% 0.00% 0.00% -25.00% -
  Horiz. % 112.50% 112.50% 75.00% 75.00% 75.00% 75.00% 100.00%
NAPS 1.6400 1.6700 1.6200 1.5500 1.5100 1.4700 1.4000 2.67%
  YoY % -1.80% 3.09% 4.52% 2.65% 2.72% 5.00% -
  Horiz. % 117.14% 119.29% 115.71% 110.71% 107.86% 105.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 87.80 86.73 84.58 91.89 98.32 83.88 73.66 2.97%
  YoY % 1.23% 2.54% -7.96% -6.54% 17.22% 13.87% -
  Horiz. % 119.20% 117.74% 114.82% 124.75% 133.48% 113.87% 100.00%
EPS 2.97 11.88 12.37 9.88 10.17 12.48 9.65 -17.82%
  YoY % -75.00% -3.96% 25.20% -2.85% -18.51% 29.33% -
  Horiz. % 30.78% 123.11% 128.19% 102.38% 105.39% 129.33% 100.00%
DPS 9.01 9.00 6.00 6.00 6.00 6.00 8.00 2.00%
  YoY % 0.11% 50.00% 0.00% 0.00% 0.00% -25.00% -
  Horiz. % 112.62% 112.50% 75.00% 75.00% 75.00% 75.00% 100.00%
NAPS 1.6421 1.6706 1.6201 1.5505 1.5099 1.4694 1.4000 2.69%
  YoY % -1.71% 3.12% 4.49% 2.69% 2.76% 4.96% -
  Horiz. % 117.29% 119.33% 115.72% 110.75% 107.85% 104.96% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 -
Price 1.0200 1.0100 1.0700 1.2200 1.4500 1.3200 1.1100 -
P/RPS 1.16 1.16 1.27 1.33 1.47 1.57 1.51 -4.30%
  YoY % 0.00% -8.66% -4.51% -9.52% -6.37% 3.97% -
  Horiz. % 76.82% 76.82% 84.11% 88.08% 97.35% 103.97% 100.00%
P/EPS 34.42 8.51 8.65 12.35 14.26 10.58 11.50 20.03%
  YoY % 304.47% -1.62% -29.96% -13.39% 34.78% -8.00% -
  Horiz. % 299.30% 74.00% 75.22% 107.39% 124.00% 92.00% 100.00%
EY 2.91 11.76 11.56 8.10 7.01 9.45 8.69 -16.65%
  YoY % -75.26% 1.73% 42.72% 15.55% -25.82% 8.75% -
  Horiz. % 33.49% 135.33% 133.03% 93.21% 80.67% 108.75% 100.00%
DY 8.82 8.91 5.61 4.92 4.14 4.55 7.21 3.41%
  YoY % -1.01% 58.82% 14.02% 18.84% -9.01% -36.89% -
  Horiz. % 122.33% 123.58% 77.81% 68.24% 57.42% 63.11% 100.00%
P/NAPS 0.62 0.60 0.66 0.79 0.96 0.90 0.79 -3.95%
  YoY % 3.33% -9.09% -16.46% -17.71% 6.67% 13.92% -
  Horiz. % 78.48% 75.95% 83.54% 100.00% 121.52% 113.92% 100.00%
Price Multiplier on Announcement Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 25/03/09 28/03/08 23/03/07 29/03/06 30/03/05 30/03/04 28/03/03 -
Price 0.6400 0.8800 1.1000 1.2000 1.2400 1.4000 1.0600 -
P/RPS 0.73 1.01 1.30 1.31 1.26 1.67 1.44 -10.70%
  YoY % -27.72% -22.31% -0.76% 3.97% -24.55% 15.97% -
  Horiz. % 50.69% 70.14% 90.28% 90.97% 87.50% 115.97% 100.00%
P/EPS 21.60 7.41 8.89 12.15 12.19 11.22 10.98 11.93%
  YoY % 191.50% -16.65% -26.83% -0.33% 8.65% 2.19% -
  Horiz. % 196.72% 67.49% 80.97% 110.66% 111.02% 102.19% 100.00%
EY 4.63 13.49 11.24 8.23 8.20 8.91 9.10 -10.64%
  YoY % -65.68% 20.02% 36.57% 0.37% -7.97% -2.09% -
  Horiz. % 50.88% 148.24% 123.52% 90.44% 90.11% 97.91% 100.00%
DY 14.06 10.23 5.45 5.00 4.84 4.29 7.55 10.91%
  YoY % 37.44% 87.71% 9.00% 3.31% 12.82% -43.18% -
  Horiz. % 186.23% 135.50% 72.19% 66.23% 64.11% 56.82% 100.00%
P/NAPS 0.39 0.53 0.68 0.77 0.82 0.95 0.76 -10.51%
  YoY % -26.42% -22.06% -11.69% -6.10% -13.68% 25.00% -
  Horiz. % 51.32% 69.74% 89.47% 101.32% 107.89% 125.00% 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.
 


 

98  88  368  1742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295-0.005 
 ARMADA 0.5250.00 
 NETX 0.020.00 
 MLAB 0.0650.00 
 GPACKET-WB 0.3450.00 
 JAG 0.0350.00 
 WCEHB 0.405+0.02 
 XOX 0.0450.00 
 PUC 0.0550.00 
 VELESTO 0.39+0.01 
Partners & Brokers