Highlights

[MBG] YoY Cumulative Quarter Result on 2007-01-31 [#4]

Stock [MBG]: MINTYE BHD
Announcement Date 23-Mar-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2007
Quarter 31-Jan-2007  [#4]
Profit Trend QoQ -     13.44%    YoY -     25.15%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 51,212 53,383 52,734 51,424 55,869 59,776 51,001 0.07%
  YoY % -4.07% 1.23% 2.55% -7.96% -6.54% 17.21% -
  Horiz. % 100.41% 104.67% 103.40% 100.83% 109.54% 117.21% 100.00%
PBT 9,160 6,020 8,893 9,079 7,556 9,020 9,938 -1.35%
  YoY % 52.16% -32.31% -2.05% 20.16% -16.23% -9.24% -
  Horiz. % 92.17% 60.58% 89.48% 91.36% 76.03% 90.76% 100.00%
Tax -2,417 -3,772 -1,422 -1,472 -1,460 -2,837 -2,353 0.45%
  YoY % 35.92% -165.26% 3.40% -0.82% 48.54% -20.57% -
  Horiz. % 102.72% 160.31% 60.43% 62.56% 62.05% 120.57% 100.00%
NP 6,743 2,248 7,471 7,607 6,096 6,183 7,585 -1.94%
  YoY % 199.96% -69.91% -1.79% 24.79% -1.41% -18.48% -
  Horiz. % 88.90% 29.64% 98.50% 100.29% 80.37% 81.52% 100.00%
NP to SH 6,675 1,804 7,221 7,520 6,009 6,183 7,585 -2.11%
  YoY % 270.01% -75.02% -3.98% 25.15% -2.81% -18.48% -
  Horiz. % 88.00% 23.78% 95.20% 99.14% 79.22% 81.52% 100.00%
Tax Rate 26.39 % 62.66 % 15.99 % 16.21 % 19.32 % 31.45 % 23.68 % 1.82%
  YoY % -57.88% 291.87% -1.36% -16.10% -38.57% 32.81% -
  Horiz. % 111.44% 264.61% 67.53% 68.45% 81.59% 132.81% 100.00%
Total Cost 44,469 51,135 45,263 43,817 49,773 53,593 43,416 0.40%
  YoY % -13.04% 12.97% 3.30% -11.97% -7.13% 23.44% -
  Horiz. % 102.43% 117.78% 104.25% 100.92% 114.64% 123.44% 100.00%
Net Worth 102,748 99,838 101,569 98,504 94,270 91,802 89,342 2.36%
  YoY % 2.92% -1.70% 3.11% 4.49% 2.69% 2.75% -
  Horiz. % 115.01% 111.75% 113.69% 110.25% 105.52% 102.75% 100.00%
Dividend
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Div - 5,478 5,473 3,648 3,649 3,647 3,646 -
  YoY % 0.00% 0.09% 50.04% -0.02% 0.04% 0.03% -
  Horiz. % 0.00% 150.25% 150.11% 100.05% 100.07% 100.03% 100.00%
Div Payout % - % 303.71 % 75.80 % 48.51 % 60.73 % 59.00 % 48.08 % -
  YoY % 0.00% 300.67% 56.26% -20.12% 2.93% 22.71% -
  Horiz. % 0.00% 631.68% 157.65% 100.89% 126.31% 122.71% 100.00%
Equity
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Net Worth 102,748 99,838 101,569 98,504 94,270 91,802 89,342 2.36%
  YoY % 2.92% -1.70% 3.11% 4.49% 2.69% 2.75% -
  Horiz. % 115.01% 111.75% 113.69% 110.25% 105.52% 102.75% 100.00%
NOSH 60,798 60,877 60,820 60,805 60,819 60,796 60,777 0.01%
  YoY % -0.13% 0.09% 0.02% -0.02% 0.04% 0.03% -
  Horiz. % 100.03% 100.16% 100.07% 100.05% 100.07% 100.03% 100.00%
Ratio Analysis
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
NP Margin 13.17 % 4.21 % 14.17 % 14.79 % 10.91 % 10.34 % 14.87 % -2.00%
  YoY % 212.83% -70.29% -4.19% 35.56% 5.51% -30.46% -
  Horiz. % 88.57% 28.31% 95.29% 99.46% 73.37% 69.54% 100.00%
ROE 6.50 % 1.81 % 7.11 % 7.63 % 6.37 % 6.74 % 8.49 % -4.35%
  YoY % 259.12% -74.54% -6.82% 19.78% -5.49% -20.61% -
  Horiz. % 76.56% 21.32% 83.75% 89.87% 75.03% 79.39% 100.00%
Per Share
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 84.23 87.69 86.70 84.57 91.86 98.32 83.91 0.06%
  YoY % -3.95% 1.14% 2.52% -7.94% -6.57% 17.17% -
  Horiz. % 100.38% 104.50% 103.32% 100.79% 109.47% 117.17% 100.00%
EPS 10.98 2.97 11.88 12.37 9.88 10.17 12.48 -2.11%
  YoY % 269.70% -75.00% -3.96% 25.20% -2.85% -18.51% -
  Horiz. % 87.98% 23.80% 95.19% 99.12% 79.17% 81.49% 100.00%
DPS 0.00 9.00 9.00 6.00 6.00 6.00 6.00 -
  YoY % 0.00% 0.00% 50.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 150.00% 150.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.6900 1.6400 1.6700 1.6200 1.5500 1.5100 1.4700 2.35%
  YoY % 3.05% -1.80% 3.09% 4.52% 2.65% 2.72% -
  Horiz. % 114.97% 111.56% 113.61% 110.20% 105.44% 102.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 84.23 87.80 86.73 84.58 91.89 98.32 83.88 0.07%
  YoY % -4.07% 1.23% 2.54% -7.96% -6.54% 17.22% -
  Horiz. % 100.42% 104.67% 103.40% 100.83% 109.55% 117.22% 100.00%
EPS 10.98 2.97 11.88 12.37 9.88 10.17 12.48 -2.11%
  YoY % 269.70% -75.00% -3.96% 25.20% -2.85% -18.51% -
  Horiz. % 87.98% 23.80% 95.19% 99.12% 79.17% 81.49% 100.00%
DPS 0.00 9.01 9.00 6.00 6.00 6.00 6.00 -
  YoY % 0.00% 0.11% 50.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 150.17% 150.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.6899 1.6421 1.6706 1.6201 1.5505 1.5099 1.4694 2.36%
  YoY % 2.91% -1.71% 3.12% 4.49% 2.69% 2.76% -
  Horiz. % 115.01% 111.75% 113.69% 110.26% 105.52% 102.76% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 -
Price 1.0500 1.0200 1.0100 1.0700 1.2200 1.4500 1.3200 -
P/RPS 1.25 1.16 1.16 1.27 1.33 1.47 1.57 -3.72%
  YoY % 7.76% 0.00% -8.66% -4.51% -9.52% -6.37% -
  Horiz. % 79.62% 73.89% 73.89% 80.89% 84.71% 93.63% 100.00%
P/EPS 9.56 34.42 8.51 8.65 12.35 14.26 10.58 -1.67%
  YoY % -72.23% 304.47% -1.62% -29.96% -13.39% 34.78% -
  Horiz. % 90.36% 325.33% 80.43% 81.76% 116.73% 134.78% 100.00%
EY 10.46 2.91 11.76 11.56 8.10 7.01 9.45 1.71%
  YoY % 259.45% -75.26% 1.73% 42.72% 15.55% -25.82% -
  Horiz. % 110.69% 30.79% 124.44% 122.33% 85.71% 74.18% 100.00%
DY 0.00 8.82 8.91 5.61 4.92 4.14 4.55 -
  YoY % 0.00% -1.01% 58.82% 14.02% 18.84% -9.01% -
  Horiz. % 0.00% 193.85% 195.82% 123.30% 108.13% 90.99% 100.00%
P/NAPS 0.62 0.62 0.60 0.66 0.79 0.96 0.90 -6.02%
  YoY % 0.00% 3.33% -9.09% -16.46% -17.71% 6.67% -
  Horiz. % 68.89% 68.89% 66.67% 73.33% 87.78% 106.67% 100.00%
Price Multiplier on Announcement Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 26/03/10 25/03/09 28/03/08 23/03/07 29/03/06 30/03/05 30/03/04 -
Price 1.0200 0.6400 0.8800 1.1000 1.2000 1.2400 1.4000 -
P/RPS 1.21 0.73 1.01 1.30 1.31 1.26 1.67 -5.22%
  YoY % 65.75% -27.72% -22.31% -0.76% 3.97% -24.55% -
  Horiz. % 72.46% 43.71% 60.48% 77.84% 78.44% 75.45% 100.00%
P/EPS 9.29 21.60 7.41 8.89 12.15 12.19 11.22 -3.09%
  YoY % -56.99% 191.50% -16.65% -26.83% -0.33% 8.65% -
  Horiz. % 82.80% 192.51% 66.04% 79.23% 108.29% 108.65% 100.00%
EY 10.76 4.63 13.49 11.24 8.23 8.20 8.91 3.19%
  YoY % 132.40% -65.68% 20.02% 36.57% 0.37% -7.97% -
  Horiz. % 120.76% 51.96% 151.40% 126.15% 92.37% 92.03% 100.00%
DY 0.00 14.06 10.23 5.45 5.00 4.84 4.29 -
  YoY % 0.00% 37.44% 87.71% 9.00% 3.31% 12.82% -
  Horiz. % 0.00% 327.74% 238.46% 127.04% 116.55% 112.82% 100.00%
P/NAPS 0.60 0.39 0.53 0.68 0.77 0.82 0.95 -7.37%
  YoY % 53.85% -26.42% -22.06% -11.69% -6.10% -13.68% -
  Horiz. % 63.16% 41.05% 55.79% 71.58% 81.05% 86.32% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers