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.
 


 

402  313  494  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 MTAG 0.54+0.03 
 HSI-C7F 0.325-0.01 
 SANICHI 0.045-0.005 
 HUAAN 0.16+0.015 
 KNM 0.46+0.005 
 PUC 0.0550.00 
 PRESBHD 0.50+0.015 
 HSI-H8B 0.19-0.015 

FEATURED POSTS

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

TOP ARTICLES

1. OVERLOOKED GEM : BENEFICIARY OF BUDGET 2020 !!! Bursa Master
2. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
4. Bumi Armada: What Happened and Why? Weekly GreenTrade$ watchlist
5. Dayang’s Price Rise is not Reflected on Naim - Koon Yew Yin Koon Yew Yin's Blog
6. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
7. THE NUMBER ONE CHAMPION UP-TRENDING STOCK OF BURSA FOR YEAR 2019, 2020, 2021 ALL MUST NOT MISS NOW!! THE INVESTMENT APPROACH OF CALVIN TAN
8. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
Partners & Brokers