Highlights

[MBG] YoY Cumulative Quarter Result on 2008-01-31 [#4]

Stock [MBG]: MINTYE BHD
Announcement Date 28-Mar-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2008
Quarter 31-Jan-2008  [#4]
Profit Trend QoQ -     20.49%    YoY -     -3.98%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Revenue 50,579 51,212 53,383 52,734 51,424 55,869 59,776 -2.74%
  YoY % -1.24% -4.07% 1.23% 2.55% -7.96% -6.54% -
  Horiz. % 84.61% 85.67% 89.31% 88.22% 86.03% 93.46% 100.00%
PBT 7,137 9,160 6,020 8,893 9,079 7,556 9,020 -3.83%
  YoY % -22.09% 52.16% -32.31% -2.05% 20.16% -16.23% -
  Horiz. % 79.12% 101.55% 66.74% 98.59% 100.65% 83.77% 100.00%
Tax -2,553 -2,417 -3,772 -1,422 -1,472 -1,460 -2,837 -1.74%
  YoY % -5.63% 35.92% -165.26% 3.40% -0.82% 48.54% -
  Horiz. % 89.99% 85.20% 132.96% 50.12% 51.89% 51.46% 100.00%
NP 4,584 6,743 2,248 7,471 7,607 6,096 6,183 -4.86%
  YoY % -32.02% 199.96% -69.91% -1.79% 24.79% -1.41% -
  Horiz. % 74.14% 109.06% 36.36% 120.83% 123.03% 98.59% 100.00%
NP to SH 4,459 6,675 1,804 7,221 7,520 6,009 6,183 -5.30%
  YoY % -33.20% 270.01% -75.02% -3.98% 25.15% -2.81% -
  Horiz. % 72.12% 107.96% 29.18% 116.79% 121.62% 97.19% 100.00%
Tax Rate 35.77 % 26.39 % 62.66 % 15.99 % 16.21 % 19.32 % 31.45 % 2.17%
  YoY % 35.54% -57.88% 291.87% -1.36% -16.10% -38.57% -
  Horiz. % 113.74% 83.91% 199.24% 50.84% 51.54% 61.43% 100.00%
Total Cost 45,995 44,469 51,135 45,263 43,817 49,773 53,593 -2.51%
  YoY % 3.43% -13.04% 12.97% 3.30% -11.97% -7.13% -
  Horiz. % 85.82% 82.98% 95.41% 84.46% 81.76% 92.87% 100.00%
Net Worth 104,528 102,748 99,838 101,569 98,504 94,270 91,802 2.19%
  YoY % 1.73% 2.92% -1.70% 3.11% 4.49% 2.69% -
  Horiz. % 113.86% 111.92% 108.75% 110.64% 107.30% 102.69% 100.00%
Dividend
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Div 6,077 - 5,478 5,473 3,648 3,649 3,647 8.88%
  YoY % 0.00% 0.00% 0.09% 50.04% -0.02% 0.04% -
  Horiz. % 166.60% 0.00% 150.20% 150.06% 100.01% 100.04% 100.00%
Div Payout % 136.29 % - % 303.71 % 75.80 % 48.51 % 60.73 % 59.00 % 14.97%
  YoY % 0.00% 0.00% 300.67% 56.26% -20.12% 2.93% -
  Horiz. % 231.00% 0.00% 514.76% 128.47% 82.22% 102.93% 100.00%
Equity
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Net Worth 104,528 102,748 99,838 101,569 98,504 94,270 91,802 2.19%
  YoY % 1.73% 2.92% -1.70% 3.11% 4.49% 2.69% -
  Horiz. % 113.86% 111.92% 108.75% 110.64% 107.30% 102.69% 100.00%
NOSH 60,772 60,798 60,877 60,820 60,805 60,819 60,796 -0.01%
  YoY % -0.04% -0.13% 0.09% 0.02% -0.02% 0.04% -
  Horiz. % 99.96% 100.00% 100.13% 100.04% 100.01% 100.04% 100.00%
Ratio Analysis
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
NP Margin 9.06 % 13.17 % 4.21 % 14.17 % 14.79 % 10.91 % 10.34 % -2.18%
  YoY % -31.21% 212.83% -70.29% -4.19% 35.56% 5.51% -
  Horiz. % 87.62% 127.37% 40.72% 137.04% 143.04% 105.51% 100.00%
ROE 4.27 % 6.50 % 1.81 % 7.11 % 7.63 % 6.37 % 6.74 % -7.32%
  YoY % -34.31% 259.12% -74.54% -6.82% 19.78% -5.49% -
  Horiz. % 63.35% 96.44% 26.85% 105.49% 113.20% 94.51% 100.00%
Per Share
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
RPS 83.23 84.23 87.69 86.70 84.57 91.86 98.32 -2.74%
  YoY % -1.19% -3.95% 1.14% 2.52% -7.94% -6.57% -
  Horiz. % 84.65% 85.67% 89.19% 88.18% 86.02% 93.43% 100.00%
EPS 7.33 10.98 2.97 11.88 12.37 9.88 10.17 -5.31%
  YoY % -33.24% 269.70% -75.00% -3.96% 25.20% -2.85% -
  Horiz. % 72.07% 107.96% 29.20% 116.81% 121.63% 97.15% 100.00%
DPS 10.00 0.00 9.00 9.00 6.00 6.00 6.00 8.88%
  YoY % 0.00% 0.00% 0.00% 50.00% 0.00% 0.00% -
  Horiz. % 166.67% 0.00% 150.00% 150.00% 100.00% 100.00% 100.00%
NAPS 1.7200 1.6900 1.6400 1.6700 1.6200 1.5500 1.5100 2.19%
  YoY % 1.78% 3.05% -1.80% 3.09% 4.52% 2.65% -
  Horiz. % 113.91% 111.92% 108.61% 110.60% 107.28% 102.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
RPS 83.19 84.23 87.80 86.73 84.58 91.89 98.32 -2.75%
  YoY % -1.23% -4.07% 1.23% 2.54% -7.96% -6.54% -
  Horiz. % 84.61% 85.67% 89.30% 88.21% 86.03% 93.46% 100.00%
EPS 7.33 10.98 2.97 11.88 12.37 9.88 10.17 -5.31%
  YoY % -33.24% 269.70% -75.00% -3.96% 25.20% -2.85% -
  Horiz. % 72.07% 107.96% 29.20% 116.81% 121.63% 97.15% 100.00%
DPS 10.00 0.00 9.01 9.00 6.00 6.00 6.00 8.88%
  YoY % 0.00% 0.00% 0.11% 50.00% 0.00% 0.00% -
  Horiz. % 166.67% 0.00% 150.17% 150.00% 100.00% 100.00% 100.00%
NAPS 1.7192 1.6899 1.6421 1.6706 1.6201 1.5505 1.5099 2.19%
  YoY % 1.73% 2.91% -1.71% 3.12% 4.49% 2.69% -
  Horiz. % 113.86% 111.92% 108.76% 110.64% 107.30% 102.69% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Date 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 -
Price 1.1900 1.0500 1.0200 1.0100 1.0700 1.2200 1.4500 -
P/RPS 1.43 1.25 1.16 1.16 1.27 1.33 1.47 -0.46%
  YoY % 14.40% 7.76% 0.00% -8.66% -4.51% -9.52% -
  Horiz. % 97.28% 85.03% 78.91% 78.91% 86.39% 90.48% 100.00%
P/EPS 16.22 9.56 34.42 8.51 8.65 12.35 14.26 2.17%
  YoY % 69.67% -72.23% 304.47% -1.62% -29.96% -13.39% -
  Horiz. % 113.74% 67.04% 241.37% 59.68% 60.66% 86.61% 100.00%
EY 6.17 10.46 2.91 11.76 11.56 8.10 7.01 -2.10%
  YoY % -41.01% 259.45% -75.26% 1.73% 42.72% 15.55% -
  Horiz. % 88.02% 149.22% 41.51% 167.76% 164.91% 115.55% 100.00%
DY 8.40 0.00 8.82 8.91 5.61 4.92 4.14 12.51%
  YoY % 0.00% 0.00% -1.01% 58.82% 14.02% 18.84% -
  Horiz. % 202.90% 0.00% 213.04% 215.22% 135.51% 118.84% 100.00%
P/NAPS 0.69 0.62 0.62 0.60 0.66 0.79 0.96 -5.35%
  YoY % 11.29% 0.00% 3.33% -9.09% -16.46% -17.71% -
  Horiz. % 71.88% 64.58% 64.58% 62.50% 68.75% 82.29% 100.00%
Price Multiplier on Announcement Date
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Date 30/03/11 26/03/10 25/03/09 28/03/08 23/03/07 29/03/06 30/03/05 -
Price 1.0300 1.0200 0.6400 0.8800 1.1000 1.2000 1.2400 -
P/RPS 1.24 1.21 0.73 1.01 1.30 1.31 1.26 -0.27%
  YoY % 2.48% 65.75% -27.72% -22.31% -0.76% 3.97% -
  Horiz. % 98.41% 96.03% 57.94% 80.16% 103.17% 103.97% 100.00%
P/EPS 14.04 9.29 21.60 7.41 8.89 12.15 12.19 2.38%
  YoY % 51.13% -56.99% 191.50% -16.65% -26.83% -0.33% -
  Horiz. % 115.18% 76.21% 177.19% 60.79% 72.93% 99.67% 100.00%
EY 7.12 10.76 4.63 13.49 11.24 8.23 8.20 -2.33%
  YoY % -33.83% 132.40% -65.68% 20.02% 36.57% 0.37% -
  Horiz. % 86.83% 131.22% 56.46% 164.51% 137.07% 100.37% 100.00%
DY 9.71 0.00 14.06 10.23 5.45 5.00 4.84 12.30%
  YoY % 0.00% 0.00% 37.44% 87.71% 9.00% 3.31% -
  Horiz. % 200.62% 0.00% 290.50% 211.36% 112.60% 103.31% 100.00%
P/NAPS 0.60 0.60 0.39 0.53 0.68 0.77 0.82 -5.07%
  YoY % 0.00% 53.85% -26.42% -22.06% -11.69% -6.10% -
  Horiz. % 73.17% 73.17% 47.56% 64.63% 82.93% 93.90% 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.
 


 

210  163  541  1382 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.505+0.015 
 DGB 0.17+0.005 
 IFCAMSC 0.545+0.015 
 ISTONE 0.205-0.02 
 HSI-C7K 0.3350.00 
 HSI-H8F 0.40-0.02 
 SAPNRG-WA 0.135+0.005 
 VELESTO 0.385+0.005 
 EKOVEST 0.775+0.005 

TOP ARTICLES

1. [转贴] 为什么有人看不上股息收入,有人却靠收股息达成财务自由?!- 陈剑 Good Articles to Share
2. Malaysia Construction – ECRL: Package 2 Set for Take Off KL Trader Investment Research Articles
3. Technical View - MTAG Group Bhd (MTAG, 0213) Rakuten Trade Research Reports
4. COMMENTS ON ALLIANCE BANK BERHAD (2488) - louisesinvesting Good Articles to Share
5. Minister: Govt to provide RM20.7b in cash, incentives over five years for digitalisation save malaysia!!!
6. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
7. PublicInvest Research Headlines - 14 Nov 2019 PublicInvest Research
8. [12Invest] - 我要投资 - 浅谈Dayang(5141) Right Issue [12Invest] - 我要投资
Partners & Brokers