Highlights

[MBG] YoY Annual (Unaudited) Result on 2010-01-31 [#4]

Stock [MBG]: MINTYE BHD
Announcement Date 26-Mar-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2010
Quarter 31-Jan-2010  [#4]
Profit Trend YoY -     270.01%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 50,814 56,333 50,579 51,212 53,383 52,734 51,424 -0.20%
  YoY % -9.80% 11.38% -1.24% -4.07% 1.23% 2.55% -
  Horiz. % 98.81% 109.55% 98.36% 99.59% 103.81% 102.55% 100.00%
PBT 5,548 9,133 7,137 9,160 6,020 8,893 9,079 -7.87%
  YoY % -39.25% 27.97% -22.09% 52.16% -32.31% -2.05% -
  Horiz. % 61.11% 100.59% 78.61% 100.89% 66.31% 97.95% 100.00%
Tax -1,354 -2,645 -2,553 -2,417 -3,772 -1,422 -1,472 -1.38%
  YoY % 48.81% -3.60% -5.63% 35.92% -165.26% 3.40% -
  Horiz. % 91.98% 179.69% 173.44% 164.20% 256.25% 96.60% 100.00%
NP 4,194 6,488 4,584 6,743 2,248 7,471 7,607 -9.44%
  YoY % -35.36% 41.54% -32.02% 199.96% -69.91% -1.79% -
  Horiz. % 55.13% 85.29% 60.26% 88.64% 29.55% 98.21% 100.00%
NP to SH 4,179 6,460 4,459 6,675 1,804 7,221 7,520 -9.32%
  YoY % -35.31% 44.88% -33.20% 270.01% -75.02% -3.98% -
  Horiz. % 55.57% 85.90% 59.30% 88.76% 23.99% 96.02% 100.00%
Tax Rate 24.41 % 28.96 % 35.77 % 26.39 % 62.66 % 15.99 % 16.21 % 7.05%
  YoY % -15.71% -19.04% 35.54% -57.88% 291.87% -1.36% -
  Horiz. % 150.59% 178.66% 220.67% 162.80% 386.55% 98.64% 100.00%
Total Cost 46,620 49,845 45,995 44,469 51,135 45,263 43,817 1.04%
  YoY % -6.47% 8.37% 3.43% -13.04% 12.97% 3.30% -
  Horiz. % 106.40% 113.76% 104.97% 101.49% 116.70% 103.30% 100.00%
Net Worth 105,109 106,366 104,528 102,748 99,838 101,569 98,504 1.09%
  YoY % -1.18% 1.76% 1.73% 2.92% -1.70% 3.11% -
  Horiz. % 106.71% 107.98% 106.12% 104.31% 101.35% 103.11% 100.00%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div 7,594 7,597 6,077 - 5,478 5,473 3,648 12.98%
  YoY % -0.04% 25.02% 0.00% 0.00% 0.09% 50.04% -
  Horiz. % 208.17% 208.25% 166.58% 0.00% 150.18% 150.04% 100.00%
Div Payout % 181.73 % 117.61 % 136.29 % - % 303.71 % 75.80 % 48.51 % 24.60%
  YoY % 54.52% -13.71% 0.00% 0.00% 300.67% 56.26% -
  Horiz. % 374.62% 242.44% 280.95% 0.00% 626.08% 156.26% 100.00%
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 105,109 106,366 104,528 102,748 99,838 101,569 98,504 1.09%
  YoY % -1.18% 1.76% 1.73% 2.92% -1.70% 3.11% -
  Horiz. % 106.71% 107.98% 106.12% 104.31% 101.35% 103.11% 100.00%
NOSH 60,756 60,780 60,772 60,798 60,877 60,820 60,805 -0.01%
  YoY % -0.04% 0.01% -0.04% -0.13% 0.09% 0.02% -
  Horiz. % 99.92% 99.96% 99.95% 99.99% 100.12% 100.02% 100.00%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 8.25 % 11.52 % 9.06 % 13.17 % 4.21 % 14.17 % 14.79 % -9.26%
  YoY % -28.39% 27.15% -31.21% 212.83% -70.29% -4.19% -
  Horiz. % 55.78% 77.89% 61.26% 89.05% 28.47% 95.81% 100.00%
ROE 3.98 % 6.07 % 4.27 % 6.50 % 1.81 % 7.11 % 7.63 % -10.27%
  YoY % -34.43% 42.15% -34.31% 259.12% -74.54% -6.82% -
  Horiz. % 52.16% 79.55% 55.96% 85.19% 23.72% 93.18% 100.00%
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 83.63 92.68 83.23 84.23 87.69 86.70 84.57 -0.19%
  YoY % -9.76% 11.35% -1.19% -3.95% 1.14% 2.52% -
  Horiz. % 98.89% 109.59% 98.42% 99.60% 103.69% 102.52% 100.00%
EPS 6.87 10.63 7.33 10.98 2.97 11.88 12.37 -9.33%
  YoY % -35.37% 45.02% -33.24% 269.70% -75.00% -3.96% -
  Horiz. % 55.54% 85.93% 59.26% 88.76% 24.01% 96.04% 100.00%
DPS 12.50 12.50 10.00 0.00 9.00 9.00 6.00 13.00%
  YoY % 0.00% 25.00% 0.00% 0.00% 0.00% 50.00% -
  Horiz. % 208.33% 208.33% 166.67% 0.00% 150.00% 150.00% 100.00%
NAPS 1.7300 1.7500 1.7200 1.6900 1.6400 1.6700 1.6200 1.10%
  YoY % -1.14% 1.74% 1.78% 3.05% -1.80% 3.09% -
  Horiz. % 106.79% 108.02% 106.17% 104.32% 101.23% 103.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 83.58 92.65 83.19 84.23 87.80 86.73 84.58 -0.20%
  YoY % -9.79% 11.37% -1.23% -4.07% 1.23% 2.54% -
  Horiz. % 98.82% 109.54% 98.36% 99.59% 103.81% 102.54% 100.00%
EPS 6.87 10.63 7.33 10.98 2.97 11.88 12.37 -9.33%
  YoY % -35.37% 45.02% -33.24% 269.70% -75.00% -3.96% -
  Horiz. % 55.54% 85.93% 59.26% 88.76% 24.01% 96.04% 100.00%
DPS 12.49 12.50 10.00 0.00 9.01 9.00 6.00 12.98%
  YoY % -0.08% 25.00% 0.00% 0.00% 0.11% 50.00% -
  Horiz. % 208.17% 208.33% 166.67% 0.00% 150.17% 150.00% 100.00%
NAPS 1.7288 1.7494 1.7192 1.6899 1.6421 1.6706 1.6201 1.09%
  YoY % -1.18% 1.76% 1.73% 2.91% -1.71% 3.12% -
  Horiz. % 106.71% 107.98% 106.12% 104.31% 101.36% 103.12% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 1.4600 1.5000 1.1900 1.0500 1.0200 1.0100 1.0700 -
P/RPS 1.75 1.62 1.43 1.25 1.16 1.16 1.27 5.48%
  YoY % 8.02% 13.29% 14.40% 7.76% 0.00% -8.66% -
  Horiz. % 137.80% 127.56% 112.60% 98.43% 91.34% 91.34% 100.00%
P/EPS 21.23 14.11 16.22 9.56 34.42 8.51 8.65 16.13%
  YoY % 50.46% -13.01% 69.67% -72.23% 304.47% -1.62% -
  Horiz. % 245.43% 163.12% 187.51% 110.52% 397.92% 98.38% 100.00%
EY 4.71 7.09 6.17 10.46 2.91 11.76 11.56 -13.89%
  YoY % -33.57% 14.91% -41.01% 259.45% -75.26% 1.73% -
  Horiz. % 40.74% 61.33% 53.37% 90.48% 25.17% 101.73% 100.00%
DY 8.56 8.33 8.40 0.00 8.82 8.91 5.61 7.29%
  YoY % 2.76% -0.83% 0.00% 0.00% -1.01% 58.82% -
  Horiz. % 152.58% 148.48% 149.73% 0.00% 157.22% 158.82% 100.00%
P/NAPS 0.84 0.86 0.69 0.62 0.62 0.60 0.66 4.10%
  YoY % -2.33% 24.64% 11.29% 0.00% 3.33% -9.09% -
  Horiz. % 127.27% 130.30% 104.55% 93.94% 93.94% 90.91% 100.00%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 28/03/13 30/03/12 30/03/11 26/03/10 25/03/09 28/03/08 23/03/07 -
Price 1.4800 1.3000 1.0300 1.0200 0.6400 0.8800 1.1000 -
P/RPS 1.77 1.40 1.24 1.21 0.73 1.01 1.30 5.27%
  YoY % 26.43% 12.90% 2.48% 65.75% -27.72% -22.31% -
  Horiz. % 136.15% 107.69% 95.38% 93.08% 56.15% 77.69% 100.00%
P/EPS 21.52 12.23 14.04 9.29 21.60 7.41 8.89 15.86%
  YoY % 75.96% -12.89% 51.13% -56.99% 191.50% -16.65% -
  Horiz. % 242.07% 137.57% 157.93% 104.50% 242.97% 83.35% 100.00%
EY 4.65 8.18 7.12 10.76 4.63 13.49 11.24 -13.67%
  YoY % -43.15% 14.89% -33.83% 132.40% -65.68% 20.02% -
  Horiz. % 41.37% 72.78% 63.35% 95.73% 41.19% 120.02% 100.00%
DY 8.45 9.62 9.71 0.00 14.06 10.23 5.45 7.58%
  YoY % -12.16% -0.93% 0.00% 0.00% 37.44% 87.71% -
  Horiz. % 155.05% 176.51% 178.17% 0.00% 257.98% 187.71% 100.00%
P/NAPS 0.86 0.74 0.60 0.60 0.39 0.53 0.68 3.99%
  YoY % 16.22% 23.33% 0.00% 53.85% -26.42% -22.06% -
  Horiz. % 126.47% 108.82% 88.24% 88.24% 57.35% 77.94% 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.
 


 

2017 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8650.00 
 KOTRA 1.900.00 
 UCREST 0.1450.00 
 PINEAPP 0.330.00 
 PUC 0.0550.00 
 WILLOW 0.430.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.0550.00 
 BTECH 0.220.00 
 3A 0.800.00 

FEATURED POSTS

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

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
8. Genting Malaysia - Anticipation of the Outdoor Theme Park HLBank Research Highlights
Partners & Brokers