Highlights

[MBG] YoY Annualized Quarter Result on 2005-07-31 [#2]

Stock [MBG]: MINTYE BHD
Announcement Date 28-Sep-2005
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2006
Quarter 31-Jul-2005  [#2]
Profit Trend QoQ -     39.79%    YoY -     80.23%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Revenue 58,748 51,438 50,198 56,036 62,232 49,378 22,264 17.54%
  YoY % 14.21% 2.47% -10.42% -9.96% 26.03% 121.78% -
  Horiz. % 263.87% 231.04% 225.47% 251.69% 279.52% 221.78% 100.00%
PBT 10,772 7,794 6,754 10,318 8,232 10,626 3,932 18.27%
  YoY % 38.21% 15.40% -34.54% 25.34% -22.53% 170.24% -
  Horiz. % 273.96% 198.22% 171.77% 262.41% 209.36% 270.24% 100.00%
Tax -6,158 -968 -1,258 -1,970 -3,690 -2,678 -366 60.01%
  YoY % -536.16% 23.05% 36.14% 46.61% -37.79% -631.69% -
  Horiz. % 1,682.51% 264.48% 343.72% 538.25% 1,008.20% 731.69% 100.00%
NP 4,614 6,826 5,496 8,348 4,542 7,948 3,566 4.38%
  YoY % -32.41% 24.20% -34.16% 83.80% -42.85% 122.88% -
  Horiz. % 129.39% 191.42% 154.12% 234.10% 127.37% 222.88% 100.00%
NP to SH 4,032 6,608 5,376 8,186 4,542 7,948 3,566 2.07%
  YoY % -38.98% 22.92% -34.33% 80.23% -42.85% 122.88% -
  Horiz. % 113.07% 185.31% 150.76% 229.56% 127.37% 222.88% 100.00%
Tax Rate 57.17 % 12.42 % 18.63 % 19.09 % 44.83 % 25.20 % 9.31 % 35.29%
  YoY % 360.31% -33.33% -2.41% -57.42% 77.90% 170.68% -
  Horiz. % 614.07% 133.40% 200.11% 205.05% 481.53% 270.68% 100.00%
Total Cost 54,134 44,612 44,702 47,688 57,690 41,430 18,698 19.36%
  YoY % 21.34% -0.20% -6.26% -17.34% 39.25% 121.57% -
  Horiz. % 289.52% 238.59% 239.07% 255.04% 308.54% 221.57% 100.00%
Net Worth 103,836 101,614 97,303 92,442 88,046 85,677 82,116 3.98%
  YoY % 2.19% 4.43% 5.26% 4.99% 2.76% 4.34% -
  Horiz. % 126.45% 123.74% 118.49% 112.57% 107.22% 104.34% 100.00%
Dividend
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Div - - - 7,298 7,286 7,291 - -
  YoY % 0.00% 0.00% 0.00% 0.16% -0.07% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.09% 99.93% 100.00% -
Div Payout % - % - % - % 89.15 % 160.43 % 91.74 % - % -
  YoY % 0.00% 0.00% 0.00% -44.43% 74.87% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 97.18% 174.87% 100.00% -
Equity
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Net Worth 103,836 101,614 97,303 92,442 88,046 85,677 82,116 3.98%
  YoY % 2.19% 4.43% 5.26% 4.99% 2.76% 4.34% -
  Horiz. % 126.45% 123.74% 118.49% 112.57% 107.22% 104.34% 100.00%
NOSH 60,722 60,847 60,814 60,817 60,721 60,764 38,017 8.11%
  YoY % -0.20% 0.05% -0.00% 0.16% -0.07% 59.83% -
  Horiz. % 159.73% 160.05% 159.97% 159.97% 159.72% 159.83% 100.00%
Ratio Analysis
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
NP Margin 7.85 % 13.27 % 10.95 % 14.90 % 7.30 % 16.10 % 16.02 % -11.20%
  YoY % -40.84% 21.19% -26.51% 104.11% -54.66% 0.50% -
  Horiz. % 49.00% 82.83% 68.35% 93.01% 45.57% 100.50% 100.00%
ROE 3.88 % 6.50 % 5.53 % 8.86 % 5.16 % 9.28 % 4.34 % -1.85%
  YoY % -40.31% 17.54% -37.58% 71.71% -44.40% 113.82% -
  Horiz. % 89.40% 149.77% 127.42% 204.15% 118.89% 213.82% 100.00%
Per Share
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 96.75 84.54 82.54 92.14 102.49 81.26 58.56 8.72%
  YoY % 14.44% 2.42% -10.42% -10.10% 26.13% 38.76% -
  Horiz. % 165.22% 144.36% 140.95% 157.34% 175.02% 138.76% 100.00%
EPS 6.64 10.86 8.84 13.46 7.48 13.08 9.38 -5.59%
  YoY % -38.86% 22.85% -34.32% 79.95% -42.81% 39.45% -
  Horiz. % 70.79% 115.78% 94.24% 143.50% 79.74% 139.45% 100.00%
DPS 0.00 0.00 0.00 12.00 12.00 12.00 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% 100.00% -
NAPS 1.7100 1.6700 1.6000 1.5200 1.4500 1.4100 2.1600 -3.82%
  YoY % 2.40% 4.37% 5.26% 4.83% 2.84% -34.72% -
  Horiz. % 79.17% 77.31% 74.07% 70.37% 67.13% 65.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 96.63 84.60 82.56 92.16 102.36 81.21 36.62 17.54%
  YoY % 14.22% 2.47% -10.42% -9.96% 26.04% 121.76% -
  Horiz. % 263.87% 231.02% 225.45% 251.67% 279.52% 221.76% 100.00%
EPS 6.63 10.87 8.84 13.46 7.47 13.07 5.87 2.05%
  YoY % -39.01% 22.96% -34.32% 80.19% -42.85% 122.66% -
  Horiz. % 112.95% 185.18% 150.60% 229.30% 127.26% 222.66% 100.00%
DPS 0.00 0.00 0.00 12.00 11.98 11.99 - -
  YoY % 0.00% 0.00% 0.00% 0.17% -0.08% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.08% 99.92% 100.00% -
NAPS 1.7078 1.6713 1.6004 1.5204 1.4481 1.4092 1.3506 3.98%
  YoY % 2.18% 4.43% 5.26% 4.99% 2.76% 4.34% -
  Horiz. % 126.45% 123.75% 118.50% 112.57% 107.22% 104.34% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 -
Price 1.0800 1.2000 1.0800 1.2500 1.2600 1.5200 2.4000 -
P/RPS 1.12 1.42 1.31 1.36 1.23 1.87 4.10 -19.43%
  YoY % -21.13% 8.40% -3.68% 10.57% -34.22% -54.39% -
  Horiz. % 27.32% 34.63% 31.95% 33.17% 30.00% 45.61% 100.00%
P/EPS 16.27 11.05 12.22 9.29 16.84 11.62 25.59 -7.26%
  YoY % 47.24% -9.57% 31.54% -44.83% 44.92% -54.59% -
  Horiz. % 63.58% 43.18% 47.75% 36.30% 65.81% 45.41% 100.00%
EY 6.15 9.05 8.19 10.77 5.94 8.61 3.91 7.83%
  YoY % -32.04% 10.50% -23.96% 81.31% -31.01% 120.20% -
  Horiz. % 157.29% 231.46% 209.46% 275.45% 151.92% 220.20% 100.00%
DY 0.00 0.00 0.00 9.60 9.52 7.89 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.84% 20.66% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 121.67% 120.66% 100.00% -
P/NAPS 0.63 0.72 0.68 0.82 0.87 1.08 1.11 -9.00%
  YoY % -12.50% 5.88% -17.07% -5.75% -19.44% -2.70% -
  Horiz. % 56.76% 64.86% 61.26% 73.87% 78.38% 97.30% 100.00%
Price Multiplier on Announcement Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 26/09/08 28/09/07 14/09/06 28/09/05 28/09/04 30/09/03 20/09/02 -
Price 0.8400 1.2000 1.3000 1.2000 1.3600 1.3000 1.5000 -
P/RPS 0.87 1.42 1.57 1.30 1.33 1.60 2.56 -16.45%
  YoY % -38.73% -9.55% 20.77% -2.26% -16.87% -37.50% -
  Horiz. % 33.98% 55.47% 61.33% 50.78% 51.95% 62.50% 100.00%
P/EPS 12.65 11.05 14.71 8.92 18.18 9.94 15.99 -3.83%
  YoY % 14.48% -24.88% 64.91% -50.94% 82.90% -37.84% -
  Horiz. % 79.11% 69.11% 92.00% 55.78% 113.70% 62.16% 100.00%
EY 7.90 9.05 6.80 11.22 5.50 10.06 6.25 3.98%
  YoY % -12.71% 33.09% -39.39% 104.00% -45.33% 60.96% -
  Horiz. % 126.40% 144.80% 108.80% 179.52% 88.00% 160.96% 100.00%
DY 0.00 0.00 0.00 10.00 8.82 9.23 0.00 -
  YoY % 0.00% 0.00% 0.00% 13.38% -4.44% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 108.34% 95.56% 100.00% -
P/NAPS 0.49 0.72 0.81 0.79 0.94 0.92 0.69 -5.54%
  YoY % -31.94% -11.11% 2.53% -15.96% 2.17% 33.33% -
  Horiz. % 71.01% 104.35% 117.39% 114.49% 136.23% 133.33% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers