Highlights

[MBG] YoY Annualized Quarter Result on 2009-07-31 [#2]

Stock [MBG]: MINTYE BHD
Announcement Date 24-Sep-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2010
Quarter 31-Jul-2009  [#2]
Profit Trend QoQ -     19.40%    YoY -     131.45%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 58,936 56,642 51,222 52,102 58,748 51,438 50,198 2.71%
  YoY % 4.05% 10.58% -1.69% -11.31% 14.21% 2.47% -
  Horiz. % 117.41% 112.84% 102.04% 103.79% 117.03% 102.47% 100.00%
PBT 10,498 9,510 8,082 12,040 10,772 7,794 6,754 7.62%
  YoY % 10.39% 17.67% -32.87% 11.77% 38.21% 15.40% -
  Horiz. % 155.43% 140.81% 119.66% 178.26% 159.49% 115.40% 100.00%
Tax -2,486 -2,724 -2,300 -2,644 -6,158 -968 -1,258 12.01%
  YoY % 8.74% -18.43% 13.01% 57.06% -536.16% 23.05% -
  Horiz. % 197.62% 216.53% 182.83% 210.17% 489.51% 76.95% 100.00%
NP 8,012 6,786 5,782 9,396 4,614 6,826 5,496 6.48%
  YoY % 18.07% 17.36% -38.46% 103.64% -32.41% 24.20% -
  Horiz. % 145.78% 123.47% 105.20% 170.96% 83.95% 124.20% 100.00%
NP to SH 7,972 6,782 5,472 9,332 4,032 6,608 5,376 6.78%
  YoY % 17.55% 23.94% -41.36% 131.45% -38.98% 22.92% -
  Horiz. % 148.29% 126.15% 101.79% 173.59% 75.00% 122.92% 100.00%
Tax Rate 23.68 % 28.64 % 28.46 % 21.96 % 57.17 % 12.42 % 18.63 % 4.07%
  YoY % -17.32% 0.63% 29.60% -61.59% 360.31% -33.33% -
  Horiz. % 127.11% 153.73% 152.76% 117.87% 306.87% 66.67% 100.00%
Total Cost 50,924 49,856 45,440 42,706 54,134 44,612 44,702 2.19%
  YoY % 2.14% 9.72% 6.40% -21.11% 21.34% -0.20% -
  Horiz. % 113.92% 111.53% 101.65% 95.53% 121.10% 99.80% 100.00%
Net Worth 105,184 103,310 107,007 104,026 103,836 101,614 97,303 1.31%
  YoY % 1.81% -3.46% 2.87% 0.18% 2.19% 4.43% -
  Horiz. % 108.10% 106.17% 109.97% 106.91% 106.71% 104.43% 100.00%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div 15,200 15,192 12,160 - - - - -
  YoY % 0.05% 24.94% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.00% 124.94% 100.00% - - - -
Div Payout % 190.67 % 224.01 % 222.22 % - % - % - % - % -
  YoY % -14.88% 0.81% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 85.80% 100.81% 100.00% - - - -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 105,184 103,310 107,007 104,026 103,836 101,614 97,303 1.31%
  YoY % 1.81% -3.46% 2.87% 0.18% 2.19% 4.43% -
  Horiz. % 108.10% 106.17% 109.97% 106.91% 106.71% 104.43% 100.00%
NOSH 60,800 60,770 60,800 60,834 60,722 60,847 60,814 -0.00%
  YoY % 0.05% -0.05% -0.06% 0.18% -0.20% 0.05% -
  Horiz. % 99.98% 99.93% 99.98% 100.03% 99.85% 100.05% 100.00%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin 13.59 % 11.98 % 11.29 % 18.03 % 7.85 % 13.27 % 10.95 % 3.66%
  YoY % 13.44% 6.11% -37.38% 129.68% -40.84% 21.19% -
  Horiz. % 124.11% 109.41% 103.11% 164.66% 71.69% 121.19% 100.00%
ROE 7.58 % 6.56 % 5.11 % 8.97 % 3.88 % 6.50 % 5.53 % 5.39%
  YoY % 15.55% 28.38% -43.03% 131.19% -40.31% 17.54% -
  Horiz. % 137.07% 118.63% 92.41% 162.21% 70.16% 117.54% 100.00%
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 96.93 93.21 84.25 85.65 96.75 84.54 82.54 2.71%
  YoY % 3.99% 10.64% -1.63% -11.47% 14.44% 2.42% -
  Horiz. % 117.43% 112.93% 102.07% 103.77% 117.22% 102.42% 100.00%
EPS 13.12 11.16 9.00 15.34 6.64 10.86 8.84 6.80%
  YoY % 17.56% 24.00% -41.33% 131.02% -38.86% 22.85% -
  Horiz. % 148.42% 126.24% 101.81% 173.53% 75.11% 122.85% 100.00%
DPS 25.00 25.00 20.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 25.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.00% 125.00% 100.00% - - - -
NAPS 1.7300 1.7000 1.7600 1.7100 1.7100 1.6700 1.6000 1.31%
  YoY % 1.76% -3.41% 2.92% 0.00% 2.40% 4.37% -
  Horiz. % 108.12% 106.25% 110.00% 106.88% 106.88% 104.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,684
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 96.93 93.16 84.25 85.69 96.63 84.60 82.56 2.71%
  YoY % 4.05% 10.58% -1.68% -11.32% 14.22% 2.47% -
  Horiz. % 117.41% 112.84% 102.05% 103.79% 117.04% 102.47% 100.00%
EPS 13.12 11.15 9.00 15.35 6.63 10.87 8.84 6.80%
  YoY % 17.67% 23.89% -41.37% 131.52% -39.01% 22.96% -
  Horiz. % 148.42% 126.13% 101.81% 173.64% 75.00% 122.96% 100.00%
DPS 25.00 24.99 20.00 0.00 0.00 0.00 0.00 -
  YoY % 0.04% 24.95% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.00% 124.95% 100.00% - - - -
NAPS 1.7300 1.6992 1.7600 1.7110 1.7078 1.6713 1.6004 1.31%
  YoY % 1.81% -3.45% 2.86% 0.19% 2.18% 4.43% -
  Horiz. % 108.10% 106.17% 109.97% 106.91% 106.71% 104.43% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 1.4400 1.2200 1.2000 0.9900 1.0800 1.2000 1.0800 -
P/RPS 1.49 1.31 1.42 1.16 1.12 1.42 1.31 2.17%
  YoY % 13.74% -7.75% 22.41% 3.57% -21.13% 8.40% -
  Horiz. % 113.74% 100.00% 108.40% 88.55% 85.50% 108.40% 100.00%
P/EPS 10.98 10.93 13.33 6.45 16.27 11.05 12.22 -1.77%
  YoY % 0.46% -18.00% 106.67% -60.36% 47.24% -9.57% -
  Horiz. % 89.85% 89.44% 109.08% 52.78% 133.14% 90.43% 100.00%
EY 9.11 9.15 7.50 15.49 6.15 9.05 8.19 1.79%
  YoY % -0.44% 22.00% -51.58% 151.87% -32.04% 10.50% -
  Horiz. % 111.23% 111.72% 91.58% 189.13% 75.09% 110.50% 100.00%
DY 17.36 20.49 16.67 0.00 0.00 0.00 0.00 -
  YoY % -15.28% 22.92% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 104.14% 122.92% 100.00% - - - -
P/NAPS 0.83 0.72 0.68 0.58 0.63 0.72 0.68 3.37%
  YoY % 15.28% 5.88% 17.24% -7.94% -12.50% 5.88% -
  Horiz. % 122.06% 105.88% 100.00% 85.29% 92.65% 105.88% 100.00%
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 27/09/12 29/09/11 30/09/10 24/09/09 26/09/08 28/09/07 14/09/06 -
Price 1.4400 1.1700 1.1400 0.9200 0.8400 1.2000 1.3000 -
P/RPS 1.49 1.26 1.35 1.07 0.87 1.42 1.57 -0.87%
  YoY % 18.25% -6.67% 26.17% 22.99% -38.73% -9.55% -
  Horiz. % 94.90% 80.25% 85.99% 68.15% 55.41% 90.45% 100.00%
P/EPS 10.98 10.48 12.67 6.00 12.65 11.05 14.71 -4.75%
  YoY % 4.77% -17.28% 111.17% -52.57% 14.48% -24.88% -
  Horiz. % 74.64% 71.24% 86.13% 40.79% 86.00% 75.12% 100.00%
EY 9.11 9.54 7.89 16.67 7.90 9.05 6.80 4.99%
  YoY % -4.51% 20.91% -52.67% 111.01% -12.71% 33.09% -
  Horiz. % 133.97% 140.29% 116.03% 245.15% 116.18% 133.09% 100.00%
DY 17.36 21.37 17.54 0.00 0.00 0.00 0.00 -
  YoY % -18.76% 21.84% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 98.97% 121.84% 100.00% - - - -
P/NAPS 0.83 0.69 0.65 0.54 0.49 0.72 0.81 0.41%
  YoY % 20.29% 6.15% 20.37% 10.20% -31.94% -11.11% -
  Horiz. % 102.47% 85.19% 80.25% 66.67% 60.49% 88.89% 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.
 


 

96  64  346  1674 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3450.00 
 DYNACIA 0.095+0.005 
 JAG 0.06+0.01 
 DAYANG 1.40+0.02 
 PERDANA 0.40+0.01 
 ARMADA 0.190.00 
 DESTINI 0.3450.00 
 SAPNRG-WA 0.135+0.005 
 REDTONE 0.32+0.06 
 JKGLAND 0.085+0.01 
Partners & Brokers