Highlights

[MBG] YoY Cumulative Quarter Result on 2010-07-31 [#2]

Stock [MBG]: MINTYE BHD
Announcement Date 30-Sep-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2011
Quarter 31-Jul-2010  [#2]
Profit Trend QoQ -     122.80%    YoY -     -41.36%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Revenue 23,436 29,468 28,321 25,611 26,051 29,374 25,719 -1.54%
  YoY % -20.47% 4.05% 10.58% -1.69% -11.31% 14.21% -
  Horiz. % 91.12% 114.58% 110.12% 99.58% 101.29% 114.21% 100.00%
PBT 2,530 5,249 4,755 4,041 6,020 5,386 3,897 -6.94%
  YoY % -51.80% 10.39% 17.67% -32.87% 11.77% 38.21% -
  Horiz. % 64.92% 134.69% 122.02% 103.70% 154.48% 138.21% 100.00%
Tax -668 -1,243 -1,362 -1,150 -1,322 -3,079 -484 5.51%
  YoY % 46.26% 8.74% -18.43% 13.01% 57.06% -536.16% -
  Horiz. % 138.02% 256.82% 281.40% 237.60% 273.14% 636.16% 100.00%
NP 1,862 4,006 3,393 2,891 4,698 2,307 3,413 -9.60%
  YoY % -53.52% 18.07% 17.36% -38.46% 103.64% -32.41% -
  Horiz. % 54.56% 117.37% 99.41% 84.71% 137.65% 67.59% 100.00%
NP to SH 1,863 3,986 3,391 2,736 4,666 2,016 3,304 -9.10%
  YoY % -53.26% 17.55% 23.94% -41.36% 131.45% -38.98% -
  Horiz. % 56.39% 120.64% 102.63% 82.81% 141.22% 61.02% 100.00%
Tax Rate 26.40 % 23.68 % 28.64 % 28.46 % 21.96 % 57.17 % 12.42 % 13.38%
  YoY % 11.49% -17.32% 0.63% 29.60% -61.59% 360.31% -
  Horiz. % 212.56% 190.66% 230.60% 229.15% 176.81% 460.31% 100.00%
Total Cost 21,574 25,462 24,928 22,720 21,353 27,067 22,306 -0.55%
  YoY % -15.27% 2.14% 9.72% 6.40% -21.11% 21.34% -
  Horiz. % 96.72% 114.15% 111.75% 101.86% 95.73% 121.34% 100.00%
Net Worth 104,576 105,184 103,310 107,007 104,026 103,836 101,614 0.48%
  YoY % -0.58% 1.81% -3.46% 2.87% 0.18% 2.19% -
  Horiz. % 102.91% 103.51% 101.67% 105.31% 102.37% 102.19% 100.00%
Dividend
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Div 3,648 7,600 7,596 6,080 - - - -
  YoY % -52.00% 0.05% 24.94% 0.00% 0.00% 0.00% -
  Horiz. % 60.00% 125.00% 124.94% 100.00% - - -
Div Payout % 195.81 % 190.67 % 224.01 % 222.22 % - % - % - % -
  YoY % 2.70% -14.88% 0.81% 0.00% 0.00% 0.00% -
  Horiz. % 88.12% 85.80% 100.81% 100.00% - - -
Equity
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Net Worth 104,576 105,184 103,310 107,007 104,026 103,836 101,614 0.48%
  YoY % -0.58% 1.81% -3.46% 2.87% 0.18% 2.19% -
  Horiz. % 102.91% 103.51% 101.67% 105.31% 102.37% 102.19% 100.00%
NOSH 60,800 60,800 60,770 60,800 60,834 60,722 60,847 -0.01%
  YoY % 0.00% 0.05% -0.05% -0.06% 0.18% -0.20% -
  Horiz. % 99.92% 99.92% 99.87% 99.92% 99.98% 99.80% 100.00%
Ratio Analysis
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
NP Margin 7.95 % 13.59 % 11.98 % 11.29 % 18.03 % 7.85 % 13.27 % -8.18%
  YoY % -41.50% 13.44% 6.11% -37.38% 129.68% -40.84% -
  Horiz. % 59.91% 102.41% 90.28% 85.08% 135.87% 59.16% 100.00%
ROE 1.78 % 3.79 % 3.28 % 2.56 % 4.49 % 1.94 % 3.25 % -9.54%
  YoY % -53.03% 15.55% 28.13% -42.98% 131.44% -40.31% -
  Horiz. % 54.77% 116.62% 100.92% 78.77% 138.15% 59.69% 100.00%
Per Share
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 38.55 48.47 46.60 42.12 42.82 48.37 42.27 -1.52%
  YoY % -20.47% 4.01% 10.64% -1.63% -11.47% 14.43% -
  Horiz. % 91.20% 114.67% 110.24% 99.65% 101.30% 114.43% 100.00%
EPS 3.06 6.56 5.58 4.50 7.67 3.32 5.43 -9.11%
  YoY % -53.35% 17.56% 24.00% -41.33% 131.02% -38.86% -
  Horiz. % 56.35% 120.81% 102.76% 82.87% 141.25% 61.14% 100.00%
DPS 6.00 12.50 12.50 10.00 0.00 0.00 0.00 -
  YoY % -52.00% 0.00% 25.00% 0.00% 0.00% 0.00% -
  Horiz. % 60.00% 125.00% 125.00% 100.00% - - -
NAPS 1.7200 1.7300 1.7000 1.7600 1.7100 1.7100 1.6700 0.49%
  YoY % -0.58% 1.76% -3.41% 2.92% 0.00% 2.40% -
  Horiz. % 102.99% 103.59% 101.80% 105.39% 102.40% 102.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,684
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 38.55 48.47 46.58 42.12 42.85 48.31 42.30 -1.53%
  YoY % -20.47% 4.06% 10.59% -1.70% -11.30% 14.21% -
  Horiz. % 91.13% 114.59% 110.12% 99.57% 101.30% 114.21% 100.00%
EPS 3.06 6.56 5.58 4.50 7.67 3.32 5.43 -9.11%
  YoY % -53.35% 17.56% 24.00% -41.33% 131.02% -38.86% -
  Horiz. % 56.35% 120.81% 102.76% 82.87% 141.25% 61.14% 100.00%
DPS 6.00 12.50 12.49 10.00 0.00 0.00 0.00 -
  YoY % -52.00% 0.08% 24.90% 0.00% 0.00% 0.00% -
  Horiz. % 60.00% 125.00% 124.90% 100.00% - - -
NAPS 1.7200 1.7300 1.6992 1.7600 1.7110 1.7078 1.6713 0.48%
  YoY % -0.58% 1.81% -3.45% 2.86% 0.19% 2.18% -
  Horiz. % 102.91% 103.51% 101.67% 105.31% 102.38% 102.18% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 -
Price 1.4000 1.4400 1.2200 1.2000 0.9900 1.0800 1.2000 -
P/RPS 3.63 2.97 2.62 2.85 2.31 2.23 2.84 4.17%
  YoY % 22.22% 13.36% -8.07% 23.38% 3.59% -21.48% -
  Horiz. % 127.82% 104.58% 92.25% 100.35% 81.34% 78.52% 100.00%
P/EPS 45.69 21.96 21.86 26.67 12.91 32.53 22.10 12.86%
  YoY % 108.06% 0.46% -18.04% 106.58% -60.31% 47.19% -
  Horiz. % 206.74% 99.37% 98.91% 120.68% 58.42% 147.19% 100.00%
EY 2.19 4.55 4.57 3.75 7.75 3.07 4.52 -11.37%
  YoY % -51.87% -0.44% 21.87% -51.61% 152.44% -32.08% -
  Horiz. % 48.45% 100.66% 101.11% 82.96% 171.46% 67.92% 100.00%
DY 4.29 8.68 10.25 8.33 0.00 0.00 0.00 -
  YoY % -50.58% -15.32% 23.05% 0.00% 0.00% 0.00% -
  Horiz. % 51.50% 104.20% 123.05% 100.00% - - -
P/NAPS 0.81 0.83 0.72 0.68 0.58 0.63 0.72 1.98%
  YoY % -2.41% 15.28% 5.88% 17.24% -7.94% -12.50% -
  Horiz. % 112.50% 115.28% 100.00% 94.44% 80.56% 87.50% 100.00%
Price Multiplier on Announcement Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 27/09/13 27/09/12 29/09/11 30/09/10 24/09/09 26/09/08 28/09/07 -
Price 1.4200 1.4400 1.1700 1.1400 0.9200 0.8400 1.2000 -
P/RPS 3.68 2.97 2.51 2.71 2.15 1.74 2.84 4.41%
  YoY % 23.91% 18.33% -7.38% 26.05% 23.56% -38.73% -
  Horiz. % 129.58% 104.58% 88.38% 95.42% 75.70% 61.27% 100.00%
P/EPS 46.34 21.96 20.97 25.33 11.99 25.30 22.10 13.12%
  YoY % 111.02% 4.72% -17.21% 111.26% -52.61% 14.48% -
  Horiz. % 209.68% 99.37% 94.89% 114.62% 54.25% 114.48% 100.00%
EY 2.16 4.55 4.77 3.95 8.34 3.95 4.52 -11.57%
  YoY % -52.53% -4.61% 20.76% -52.64% 111.14% -12.61% -
  Horiz. % 47.79% 100.66% 105.53% 87.39% 184.51% 87.39% 100.00%
DY 4.23 8.68 10.68 8.77 0.00 0.00 0.00 -
  YoY % -51.27% -18.73% 21.78% 0.00% 0.00% 0.00% -
  Horiz. % 48.23% 98.97% 121.78% 100.00% - - -
P/NAPS 0.83 0.83 0.69 0.65 0.54 0.49 0.72 2.40%
  YoY % 0.00% 20.29% 6.15% 20.37% 10.20% -31.94% -
  Horiz. % 115.28% 115.28% 95.83% 90.28% 75.00% 68.06% 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.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers