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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

614  229  596  731 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.37+0.025 
 AT 0.09+0.01 
 KANGER 0.17-0.005 
 VC 0.055+0.005 
 MAHSING 1.00+0.02 
 VIVOCOM 0.0450.00 
 LUSTER 0.170.00 
 MRDIY 1.74-0.01 
 MLAB 0.020.00 
 SUPERMX 9.78+0.57 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. LION IN THE DEN SLEEPING, WAITING TO POUNCE !!! Bursa Master
2. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
3. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
4. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
5. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
6. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
7. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
PARTNERS & BROKERS