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.
 


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
 
 

563  481  588  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.03-0.005 
 SAPNRG 0.125+0.01 
 AT 0.17+0.015 
 KGROUP-WC 0.020.00 
 KANGER 0.180.00 
 ARMADA 0.29+0.02 
 KGROUP 0.0550.00 
 VSOLAR 0.0450.00 
 KNM 0.21+0.015 
 HIBISCS 0.62+0.03 

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!
PARTNERS & BROKERS