Highlights

[MBG] YoY Annual (Unaudited) Result on 2011-01-31 [#4]

Stock [MBG]: MINTYE BHD
Announcement Date 30-Mar-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2011
Quarter 31-Jan-2011  [#4]
Profit Trend YoY -     -33.20%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Revenue 47,392 50,814 56,333 50,579 51,212 53,383 52,734 -1.76%
  YoY % -6.73% -9.80% 11.38% -1.24% -4.07% 1.23% -
  Horiz. % 89.87% 96.36% 106.82% 95.91% 97.11% 101.23% 100.00%
PBT 5,199 5,548 9,133 7,137 9,160 6,020 8,893 -8.55%
  YoY % -6.29% -39.25% 27.97% -22.09% 52.16% -32.31% -
  Horiz. % 58.46% 62.39% 102.70% 80.25% 103.00% 67.69% 100.00%
Tax -1,042 -1,354 -2,645 -2,553 -2,417 -3,772 -1,422 -5.05%
  YoY % 23.04% 48.81% -3.60% -5.63% 35.92% -165.26% -
  Horiz. % 73.28% 95.22% 186.01% 179.54% 169.97% 265.26% 100.00%
NP 4,157 4,194 6,488 4,584 6,743 2,248 7,471 -9.30%
  YoY % -0.88% -35.36% 41.54% -32.02% 199.96% -69.91% -
  Horiz. % 55.64% 56.14% 86.84% 61.36% 90.26% 30.09% 100.00%
NP to SH 4,150 4,179 6,460 4,459 6,675 1,804 7,221 -8.81%
  YoY % -0.69% -35.31% 44.88% -33.20% 270.01% -75.02% -
  Horiz. % 57.47% 57.87% 89.46% 61.75% 92.44% 24.98% 100.00%
Tax Rate 20.04 % 24.41 % 28.96 % 35.77 % 26.39 % 62.66 % 15.99 % 3.83%
  YoY % -17.90% -15.71% -19.04% 35.54% -57.88% 291.87% -
  Horiz. % 125.33% 152.66% 181.11% 223.70% 165.04% 391.87% 100.00%
Total Cost 43,235 46,620 49,845 45,995 44,469 51,135 45,263 -0.76%
  YoY % -7.26% -6.47% 8.37% 3.43% -13.04% 12.97% -
  Horiz. % 95.52% 103.00% 110.12% 101.62% 98.25% 112.97% 100.00%
Net Worth 106,381 105,109 106,366 104,528 102,748 99,838 101,569 0.77%
  YoY % 1.21% -1.18% 1.76% 1.73% 2.92% -1.70% -
  Horiz. % 104.74% 103.49% 104.72% 102.91% 101.16% 98.30% 100.00%
Dividend
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Div 3,647 7,594 7,597 6,077 - 5,478 5,473 -6.54%
  YoY % -51.97% -0.04% 25.02% 0.00% 0.00% 0.09% -
  Horiz. % 66.63% 138.74% 138.80% 111.02% 0.00% 100.09% 100.00%
Div Payout % 87.89 % 181.73 % 117.61 % 136.29 % - % 303.71 % 75.80 % 2.49%
  YoY % -51.64% 54.52% -13.71% 0.00% 0.00% 300.67% -
  Horiz. % 115.95% 239.75% 155.16% 179.80% 0.00% 400.67% 100.00%
Equity
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Net Worth 106,381 105,109 106,366 104,528 102,748 99,838 101,569 0.77%
  YoY % 1.21% -1.18% 1.76% 1.73% 2.92% -1.70% -
  Horiz. % 104.74% 103.49% 104.72% 102.91% 101.16% 98.30% 100.00%
NOSH 60,789 60,756 60,780 60,772 60,798 60,877 60,820 -0.01%
  YoY % 0.05% -0.04% 0.01% -0.04% -0.13% 0.09% -
  Horiz. % 99.95% 99.90% 99.94% 99.92% 99.96% 100.09% 100.00%
Ratio Analysis
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
NP Margin 8.77 % 8.25 % 11.52 % 9.06 % 13.17 % 4.21 % 14.17 % -7.68%
  YoY % 6.30% -28.39% 27.15% -31.21% 212.83% -70.29% -
  Horiz. % 61.89% 58.22% 81.30% 63.94% 92.94% 29.71% 100.00%
ROE 3.90 % 3.98 % 6.07 % 4.27 % 6.50 % 1.81 % 7.11 % -9.52%
  YoY % -2.01% -34.43% 42.15% -34.31% 259.12% -74.54% -
  Horiz. % 54.85% 55.98% 85.37% 60.06% 91.42% 25.46% 100.00%
Per Share
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 77.96 83.63 92.68 83.23 84.23 87.69 86.70 -1.75%
  YoY % -6.78% -9.76% 11.35% -1.19% -3.95% 1.14% -
  Horiz. % 89.92% 96.46% 106.90% 96.00% 97.15% 101.14% 100.00%
EPS 6.83 6.87 10.63 7.33 10.98 2.97 11.88 -8.81%
  YoY % -0.58% -35.37% 45.02% -33.24% 269.70% -75.00% -
  Horiz. % 57.49% 57.83% 89.48% 61.70% 92.42% 25.00% 100.00%
DPS 6.00 12.50 12.50 10.00 0.00 9.00 9.00 -6.53%
  YoY % -52.00% 0.00% 25.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.67% 138.89% 138.89% 111.11% 0.00% 100.00% 100.00%
NAPS 1.7500 1.7300 1.7500 1.7200 1.6900 1.6400 1.6700 0.78%
  YoY % 1.16% -1.14% 1.74% 1.78% 3.05% -1.80% -
  Horiz. % 104.79% 103.59% 104.79% 102.99% 101.20% 98.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 77.95 83.58 92.65 83.19 84.23 87.80 86.73 -1.76%
  YoY % -6.74% -9.79% 11.37% -1.23% -4.07% 1.23% -
  Horiz. % 89.88% 96.37% 106.83% 95.92% 97.12% 101.23% 100.00%
EPS 6.83 6.87 10.63 7.33 10.98 2.97 11.88 -8.81%
  YoY % -0.58% -35.37% 45.02% -33.24% 269.70% -75.00% -
  Horiz. % 57.49% 57.83% 89.48% 61.70% 92.42% 25.00% 100.00%
DPS 6.00 12.49 12.50 10.00 0.00 9.01 9.00 -6.53%
  YoY % -51.96% -0.08% 25.00% 0.00% 0.00% 0.11% -
  Horiz. % 66.67% 138.78% 138.89% 111.11% 0.00% 100.11% 100.00%
NAPS 1.7497 1.7288 1.7494 1.7192 1.6899 1.6421 1.6706 0.77%
  YoY % 1.21% -1.18% 1.76% 1.73% 2.91% -1.71% -
  Horiz. % 104.73% 103.48% 104.72% 102.91% 101.16% 98.29% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 -
Price 1.4000 1.4600 1.5000 1.1900 1.0500 1.0200 1.0100 -
P/RPS 1.80 1.75 1.62 1.43 1.25 1.16 1.16 7.59%
  YoY % 2.86% 8.02% 13.29% 14.40% 7.76% 0.00% -
  Horiz. % 155.17% 150.86% 139.66% 123.28% 107.76% 100.00% 100.00%
P/EPS 20.51 21.23 14.11 16.22 9.56 34.42 8.51 15.77%
  YoY % -3.39% 50.46% -13.01% 69.67% -72.23% 304.47% -
  Horiz. % 241.01% 249.47% 165.80% 190.60% 112.34% 404.47% 100.00%
EY 4.88 4.71 7.09 6.17 10.46 2.91 11.76 -13.62%
  YoY % 3.61% -33.57% 14.91% -41.01% 259.45% -75.26% -
  Horiz. % 41.50% 40.05% 60.29% 52.47% 88.95% 24.74% 100.00%
DY 4.29 8.56 8.33 8.40 0.00 8.82 8.91 -11.46%
  YoY % -49.88% 2.76% -0.83% 0.00% 0.00% -1.01% -
  Horiz. % 48.15% 96.07% 93.49% 94.28% 0.00% 98.99% 100.00%
P/NAPS 0.80 0.84 0.86 0.69 0.62 0.62 0.60 4.91%
  YoY % -4.76% -2.33% 24.64% 11.29% 0.00% 3.33% -
  Horiz. % 133.33% 140.00% 143.33% 115.00% 103.33% 103.33% 100.00%
Price Multiplier on Announcement Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 28/03/14 28/03/13 30/03/12 30/03/11 26/03/10 25/03/09 28/03/08 -
Price 1.3500 1.4800 1.3000 1.0300 1.0200 0.6400 0.8800 -
P/RPS 1.73 1.77 1.40 1.24 1.21 0.73 1.01 9.38%
  YoY % -2.26% 26.43% 12.90% 2.48% 65.75% -27.72% -
  Horiz. % 171.29% 175.25% 138.61% 122.77% 119.80% 72.28% 100.00%
P/EPS 19.77 21.52 12.23 14.04 9.29 21.60 7.41 17.75%
  YoY % -8.13% 75.96% -12.89% 51.13% -56.99% 191.50% -
  Horiz. % 266.80% 290.42% 165.05% 189.47% 125.37% 291.50% 100.00%
EY 5.06 4.65 8.18 7.12 10.76 4.63 13.49 -15.06%
  YoY % 8.82% -43.15% 14.89% -33.83% 132.40% -65.68% -
  Horiz. % 37.51% 34.47% 60.64% 52.78% 79.76% 34.32% 100.00%
DY 4.44 8.45 9.62 9.71 0.00 14.06 10.23 -12.98%
  YoY % -47.46% -12.16% -0.93% 0.00% 0.00% 37.44% -
  Horiz. % 43.40% 82.60% 94.04% 94.92% 0.00% 137.44% 100.00%
P/NAPS 0.77 0.86 0.74 0.60 0.60 0.39 0.53 6.42%
  YoY % -10.47% 16.22% 23.33% 0.00% 53.85% -26.42% -
  Horiz. % 145.28% 162.26% 139.62% 113.21% 113.21% 73.58% 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.
 


 

221  327  489  1237 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.305+0.02 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 MTOUCHE 0.1750.00 
 VC 0.08-0.005 
 HSI-C7K 0.29-0.105 
 ICON 0.70+0.285 
 SUPERMX 1.51-0.03 
 DGB 0.14+0.005 
 VC-PA 0.03-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
5. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
8. 抽烟心痛?还是买到做烟的公司心痛? VITA Analysis
Partners & Brokers