Highlights

[MBG] YoY Annualized Quarter Result on 2009-01-31 [#4]

Stock [MBG]: MINTYE BHD
Announcement Date 25-Mar-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2009
Quarter 31-Jan-2009  [#4]
Profit Trend QoQ -     6.12%    YoY -     -75.02%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 56,333 50,579 51,212 53,383 52,734 51,424 55,869 0.14%
  YoY % 11.38% -1.24% -4.07% 1.23% 2.55% -7.96% -
  Horiz. % 100.83% 90.53% 91.66% 95.55% 94.39% 92.04% 100.00%
PBT 9,133 7,137 9,160 6,020 8,893 9,079 7,556 3.21%
  YoY % 27.97% -22.09% 52.16% -32.31% -2.05% 20.16% -
  Horiz. % 120.87% 94.45% 121.23% 79.67% 117.69% 120.16% 100.00%
Tax -2,645 -2,553 -2,417 -3,772 -1,422 -1,472 -1,460 10.41%
  YoY % -3.60% -5.63% 35.92% -165.26% 3.40% -0.82% -
  Horiz. % 181.16% 174.86% 165.55% 258.36% 97.40% 100.82% 100.00%
NP 6,488 4,584 6,743 2,248 7,471 7,607 6,096 1.04%
  YoY % 41.54% -32.02% 199.96% -69.91% -1.79% 24.79% -
  Horiz. % 106.43% 75.20% 110.61% 36.88% 122.56% 124.79% 100.00%
NP to SH 6,460 4,459 6,675 1,804 7,221 7,520 6,009 1.21%
  YoY % 44.88% -33.20% 270.01% -75.02% -3.98% 25.15% -
  Horiz. % 107.51% 74.21% 111.08% 30.02% 120.17% 125.15% 100.00%
Tax Rate 28.96 % 35.77 % 26.39 % 62.66 % 15.99 % 16.21 % 19.32 % 6.98%
  YoY % -19.04% 35.54% -57.88% 291.87% -1.36% -16.10% -
  Horiz. % 149.90% 185.14% 136.59% 324.33% 82.76% 83.90% 100.00%
Total Cost 49,845 45,995 44,469 51,135 45,263 43,817 49,773 0.02%
  YoY % 8.37% 3.43% -13.04% 12.97% 3.30% -11.97% -
  Horiz. % 100.14% 92.41% 89.34% 102.74% 90.94% 88.03% 100.00%
Net Worth 106,366 104,528 102,748 99,838 101,569 98,504 94,270 2.03%
  YoY % 1.76% 1.73% 2.92% -1.70% 3.11% 4.49% -
  Horiz. % 112.83% 110.88% 108.99% 105.91% 107.74% 104.49% 100.00%
Dividend
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Div 7,597 6,077 - 5,478 5,473 3,648 3,649 12.99%
  YoY % 25.02% 0.00% 0.00% 0.09% 50.04% -0.02% -
  Horiz. % 208.20% 166.54% 0.00% 150.14% 150.00% 99.98% 100.00%
Div Payout % 117.61 % 136.29 % - % 303.71 % 75.80 % 48.51 % 60.73 % 11.64%
  YoY % -13.71% 0.00% 0.00% 300.67% 56.26% -20.12% -
  Horiz. % 193.66% 224.42% 0.00% 500.10% 124.81% 79.88% 100.00%
Equity
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 106,366 104,528 102,748 99,838 101,569 98,504 94,270 2.03%
  YoY % 1.76% 1.73% 2.92% -1.70% 3.11% 4.49% -
  Horiz. % 112.83% 110.88% 108.99% 105.91% 107.74% 104.49% 100.00%
NOSH 60,780 60,772 60,798 60,877 60,820 60,805 60,819 -0.01%
  YoY % 0.01% -0.04% -0.13% 0.09% 0.02% -0.02% -
  Horiz. % 99.94% 99.92% 99.96% 100.09% 100.00% 99.98% 100.00%
Ratio Analysis
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin 11.52 % 9.06 % 13.17 % 4.21 % 14.17 % 14.79 % 10.91 % 0.91%
  YoY % 27.15% -31.21% 212.83% -70.29% -4.19% 35.56% -
  Horiz. % 105.59% 83.04% 120.71% 38.59% 129.88% 135.56% 100.00%
ROE 6.07 % 4.27 % 6.50 % 1.81 % 7.11 % 7.63 % 6.37 % -0.80%
  YoY % 42.15% -34.31% 259.12% -74.54% -6.82% 19.78% -
  Horiz. % 95.29% 67.03% 102.04% 28.41% 111.62% 119.78% 100.00%
Per Share
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 92.68 83.23 84.23 87.69 86.70 84.57 91.86 0.15%
  YoY % 11.35% -1.19% -3.95% 1.14% 2.52% -7.94% -
  Horiz. % 100.89% 90.61% 91.69% 95.46% 94.38% 92.06% 100.00%
EPS 10.63 7.33 10.98 2.97 11.88 12.37 9.88 1.23%
  YoY % 45.02% -33.24% 269.70% -75.00% -3.96% 25.20% -
  Horiz. % 107.59% 74.19% 111.13% 30.06% 120.24% 125.20% 100.00%
DPS 12.50 10.00 0.00 9.00 9.00 6.00 6.00 13.01%
  YoY % 25.00% 0.00% 0.00% 0.00% 50.00% 0.00% -
  Horiz. % 208.33% 166.67% 0.00% 150.00% 150.00% 100.00% 100.00%
NAPS 1.7500 1.7200 1.6900 1.6400 1.6700 1.6200 1.5500 2.04%
  YoY % 1.74% 1.78% 3.05% -1.80% 3.09% 4.52% -
  Horiz. % 112.90% 110.97% 109.03% 105.81% 107.74% 104.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 92.65 83.19 84.23 87.80 86.73 84.58 91.89 0.14%
  YoY % 11.37% -1.23% -4.07% 1.23% 2.54% -7.96% -
  Horiz. % 100.83% 90.53% 91.66% 95.55% 94.38% 92.04% 100.00%
EPS 10.63 7.33 10.98 2.97 11.88 12.37 9.88 1.23%
  YoY % 45.02% -33.24% 269.70% -75.00% -3.96% 25.20% -
  Horiz. % 107.59% 74.19% 111.13% 30.06% 120.24% 125.20% 100.00%
DPS 12.50 10.00 0.00 9.01 9.00 6.00 6.00 13.01%
  YoY % 25.00% 0.00% 0.00% 0.11% 50.00% 0.00% -
  Horiz. % 208.33% 166.67% 0.00% 150.17% 150.00% 100.00% 100.00%
NAPS 1.7494 1.7192 1.6899 1.6421 1.6706 1.6201 1.5505 2.03%
  YoY % 1.76% 1.73% 2.91% -1.71% 3.12% 4.49% -
  Horiz. % 112.83% 110.88% 108.99% 105.91% 107.75% 104.49% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 -
Price 1.5000 1.1900 1.0500 1.0200 1.0100 1.0700 1.2200 -
P/RPS 1.62 1.43 1.25 1.16 1.16 1.27 1.33 3.34%
  YoY % 13.29% 14.40% 7.76% 0.00% -8.66% -4.51% -
  Horiz. % 121.80% 107.52% 93.98% 87.22% 87.22% 95.49% 100.00%
P/EPS 14.11 16.22 9.56 34.42 8.51 8.65 12.35 2.24%
  YoY % -13.01% 69.67% -72.23% 304.47% -1.62% -29.96% -
  Horiz. % 114.25% 131.34% 77.41% 278.70% 68.91% 70.04% 100.00%
EY 7.09 6.17 10.46 2.91 11.76 11.56 8.10 -2.19%
  YoY % 14.91% -41.01% 259.45% -75.26% 1.73% 42.72% -
  Horiz. % 87.53% 76.17% 129.14% 35.93% 145.19% 142.72% 100.00%
DY 8.33 8.40 0.00 8.82 8.91 5.61 4.92 9.17%
  YoY % -0.83% 0.00% 0.00% -1.01% 58.82% 14.02% -
  Horiz. % 169.31% 170.73% 0.00% 179.27% 181.10% 114.02% 100.00%
P/NAPS 0.86 0.69 0.62 0.62 0.60 0.66 0.79 1.42%
  YoY % 24.64% 11.29% 0.00% 3.33% -9.09% -16.46% -
  Horiz. % 108.86% 87.34% 78.48% 78.48% 75.95% 83.54% 100.00%
Price Multiplier on Announcement Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 30/03/12 30/03/11 26/03/10 25/03/09 28/03/08 23/03/07 29/03/06 -
Price 1.3000 1.0300 1.0200 0.6400 0.8800 1.1000 1.2000 -
P/RPS 1.40 1.24 1.21 0.73 1.01 1.30 1.31 1.11%
  YoY % 12.90% 2.48% 65.75% -27.72% -22.31% -0.76% -
  Horiz. % 106.87% 94.66% 92.37% 55.73% 77.10% 99.24% 100.00%
P/EPS 12.23 14.04 9.29 21.60 7.41 8.89 12.15 0.11%
  YoY % -12.89% 51.13% -56.99% 191.50% -16.65% -26.83% -
  Horiz. % 100.66% 115.56% 76.46% 177.78% 60.99% 73.17% 100.00%
EY 8.18 7.12 10.76 4.63 13.49 11.24 8.23 -0.10%
  YoY % 14.89% -33.83% 132.40% -65.68% 20.02% 36.57% -
  Horiz. % 99.39% 86.51% 130.74% 56.26% 163.91% 136.57% 100.00%
DY 9.62 9.71 0.00 14.06 10.23 5.45 5.00 11.52%
  YoY % -0.93% 0.00% 0.00% 37.44% 87.71% 9.00% -
  Horiz. % 192.40% 194.20% 0.00% 281.20% 204.60% 109.00% 100.00%
P/NAPS 0.74 0.60 0.60 0.39 0.53 0.68 0.77 -0.66%
  YoY % 23.33% 0.00% 53.85% -26.42% -22.06% -11.69% -
  Horiz. % 96.10% 77.92% 77.92% 50.65% 68.83% 88.31% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers