Highlights

[MBG] YoY Cumulative Quarter Result on 2011-07-31 [#2]

Stock [MBG]: MINTYE BHD
Announcement Date 29-Sep-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2012
Quarter 31-Jul-2011  [#2]
Profit Trend QoQ -     173.91%    YoY -     23.94%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Revenue 27,972 23,436 29,468 28,321 25,611 26,051 29,374 -0.81%
  YoY % 19.35% -20.47% 4.05% 10.58% -1.69% -11.31% -
  Horiz. % 95.23% 79.78% 100.32% 96.42% 87.19% 88.69% 100.00%
PBT 2,491 2,530 5,249 4,755 4,041 6,020 5,386 -12.06%
  YoY % -1.54% -51.80% 10.39% 17.67% -32.87% 11.77% -
  Horiz. % 46.25% 46.97% 97.46% 88.28% 75.03% 111.77% 100.00%
Tax -590 -668 -1,243 -1,362 -1,150 -1,322 -3,079 -24.06%
  YoY % 11.68% 46.26% 8.74% -18.43% 13.01% 57.06% -
  Horiz. % 19.16% 21.70% 40.37% 44.24% 37.35% 42.94% 100.00%
NP 1,901 1,862 4,006 3,393 2,891 4,698 2,307 -3.17%
  YoY % 2.09% -53.52% 18.07% 17.36% -38.46% 103.64% -
  Horiz. % 82.40% 80.71% 173.65% 147.07% 125.31% 203.64% 100.00%
NP to SH 1,900 1,863 3,986 3,391 2,736 4,666 2,016 -0.98%
  YoY % 1.99% -53.26% 17.55% 23.94% -41.36% 131.45% -
  Horiz. % 94.25% 92.41% 197.72% 168.20% 135.71% 231.45% 100.00%
Tax Rate 23.69 % 26.40 % 23.68 % 28.64 % 28.46 % 21.96 % 57.17 % -13.65%
  YoY % -10.27% 11.49% -17.32% 0.63% 29.60% -61.59% -
  Horiz. % 41.44% 46.18% 41.42% 50.10% 49.78% 38.41% 100.00%
Total Cost 26,071 21,574 25,462 24,928 22,720 21,353 27,067 -0.62%
  YoY % 20.84% -15.27% 2.14% 9.72% 6.40% -21.11% -
  Horiz. % 96.32% 79.71% 94.07% 92.10% 83.94% 78.89% 100.00%
Net Worth 106,400 104,576 105,184 103,310 107,007 104,026 103,836 0.41%
  YoY % 1.74% -0.58% 1.81% -3.46% 2.87% 0.18% -
  Horiz. % 102.47% 100.71% 101.30% 99.49% 103.05% 100.18% 100.00%
Dividend
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Div 1,824 3,648 7,600 7,596 6,080 - - -
  YoY % -50.00% -52.00% 0.05% 24.94% 0.00% 0.00% -
  Horiz. % 30.00% 60.00% 125.00% 124.94% 100.00% - -
Div Payout % 96.00 % 195.81 % 190.67 % 224.01 % 222.22 % - % - % -
  YoY % -50.97% 2.70% -14.88% 0.81% 0.00% 0.00% -
  Horiz. % 43.20% 88.12% 85.80% 100.81% 100.00% - -
Equity
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Net Worth 106,400 104,576 105,184 103,310 107,007 104,026 103,836 0.41%
  YoY % 1.74% -0.58% 1.81% -3.46% 2.87% 0.18% -
  Horiz. % 102.47% 100.71% 101.30% 99.49% 103.05% 100.18% 100.00%
NOSH 60,800 60,800 60,800 60,770 60,800 60,834 60,722 0.02%
  YoY % 0.00% 0.00% 0.05% -0.05% -0.06% 0.18% -
  Horiz. % 100.13% 100.13% 100.13% 100.08% 100.13% 100.18% 100.00%
Ratio Analysis
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
NP Margin 6.80 % 7.95 % 13.59 % 11.98 % 11.29 % 18.03 % 7.85 % -2.36%
  YoY % -14.47% -41.50% 13.44% 6.11% -37.38% 129.68% -
  Horiz. % 86.62% 101.27% 173.12% 152.61% 143.82% 229.68% 100.00%
ROE 1.79 % 1.78 % 3.79 % 3.28 % 2.56 % 4.49 % 1.94 % -1.33%
  YoY % 0.56% -53.03% 15.55% 28.13% -42.98% 131.44% -
  Horiz. % 92.27% 91.75% 195.36% 169.07% 131.96% 231.44% 100.00%
Per Share
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 46.01 38.55 48.47 46.60 42.12 42.82 48.37 -0.83%
  YoY % 19.35% -20.47% 4.01% 10.64% -1.63% -11.47% -
  Horiz. % 95.12% 79.70% 100.21% 96.34% 87.08% 88.53% 100.00%
EPS 3.13 3.06 6.56 5.58 4.50 7.67 3.32 -0.98%
  YoY % 2.29% -53.35% 17.56% 24.00% -41.33% 131.02% -
  Horiz. % 94.28% 92.17% 197.59% 168.07% 135.54% 231.02% 100.00%
DPS 3.00 6.00 12.50 12.50 10.00 0.00 0.00 -
  YoY % -50.00% -52.00% 0.00% 25.00% 0.00% 0.00% -
  Horiz. % 30.00% 60.00% 125.00% 125.00% 100.00% - -
NAPS 1.7500 1.7200 1.7300 1.7000 1.7600 1.7100 1.7100 0.39%
  YoY % 1.74% -0.58% 1.76% -3.41% 2.92% 0.00% -
  Horiz. % 102.34% 100.58% 101.17% 99.42% 102.92% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 46.01 38.55 48.47 46.58 42.12 42.85 48.31 -0.81%
  YoY % 19.35% -20.47% 4.06% 10.59% -1.70% -11.30% -
  Horiz. % 95.24% 79.80% 100.33% 96.42% 87.19% 88.70% 100.00%
EPS 3.13 3.06 6.56 5.58 4.50 7.67 3.32 -0.98%
  YoY % 2.29% -53.35% 17.56% 24.00% -41.33% 131.02% -
  Horiz. % 94.28% 92.17% 197.59% 168.07% 135.54% 231.02% 100.00%
DPS 3.00 6.00 12.50 12.49 10.00 0.00 0.00 -
  YoY % -50.00% -52.00% 0.08% 24.90% 0.00% 0.00% -
  Horiz. % 30.00% 60.00% 125.00% 124.90% 100.00% - -
NAPS 1.7500 1.7200 1.7300 1.6992 1.7600 1.7110 1.7078 0.41%
  YoY % 1.74% -0.58% 1.81% -3.45% 2.86% 0.19% -
  Horiz. % 102.47% 100.71% 101.30% 99.50% 103.06% 100.19% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 -
Price 1.3000 1.4000 1.4400 1.2200 1.2000 0.9900 1.0800 -
P/RPS 2.83 3.63 2.97 2.62 2.85 2.31 2.23 4.05%
  YoY % -22.04% 22.22% 13.36% -8.07% 23.38% 3.59% -
  Horiz. % 126.91% 162.78% 133.18% 117.49% 127.80% 103.59% 100.00%
P/EPS 41.60 45.69 21.96 21.86 26.67 12.91 32.53 4.18%
  YoY % -8.95% 108.06% 0.46% -18.04% 106.58% -60.31% -
  Horiz. % 127.88% 140.45% 67.51% 67.20% 81.99% 39.69% 100.00%
EY 2.40 2.19 4.55 4.57 3.75 7.75 3.07 -4.02%
  YoY % 9.59% -51.87% -0.44% 21.87% -51.61% 152.44% -
  Horiz. % 78.18% 71.34% 148.21% 148.86% 122.15% 252.44% 100.00%
DY 2.31 4.29 8.68 10.25 8.33 0.00 0.00 -
  YoY % -46.15% -50.58% -15.32% 23.05% 0.00% 0.00% -
  Horiz. % 27.73% 51.50% 104.20% 123.05% 100.00% - -
P/NAPS 0.74 0.81 0.83 0.72 0.68 0.58 0.63 2.72%
  YoY % -8.64% -2.41% 15.28% 5.88% 17.24% -7.94% -
  Horiz. % 117.46% 128.57% 131.75% 114.29% 107.94% 92.06% 100.00%
Price Multiplier on Announcement Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 26/09/14 27/09/13 27/09/12 29/09/11 30/09/10 24/09/09 26/09/08 -
Price 1.2500 1.4200 1.4400 1.1700 1.1400 0.9200 0.8400 -
P/RPS 2.72 3.68 2.97 2.51 2.71 2.15 1.74 7.73%
  YoY % -26.09% 23.91% 18.33% -7.38% 26.05% 23.56% -
  Horiz. % 156.32% 211.49% 170.69% 144.25% 155.75% 123.56% 100.00%
P/EPS 40.00 46.34 21.96 20.97 25.33 11.99 25.30 7.93%
  YoY % -13.68% 111.02% 4.72% -17.21% 111.26% -52.61% -
  Horiz. % 158.10% 183.16% 86.80% 82.89% 100.12% 47.39% 100.00%
EY 2.50 2.16 4.55 4.77 3.95 8.34 3.95 -7.34%
  YoY % 15.74% -52.53% -4.61% 20.76% -52.64% 111.14% -
  Horiz. % 63.29% 54.68% 115.19% 120.76% 100.00% 211.14% 100.00%
DY 2.40 4.23 8.68 10.68 8.77 0.00 0.00 -
  YoY % -43.26% -51.27% -18.73% 21.78% 0.00% 0.00% -
  Horiz. % 27.37% 48.23% 98.97% 121.78% 100.00% - -
P/NAPS 0.71 0.83 0.83 0.69 0.65 0.54 0.49 6.37%
  YoY % -14.46% 0.00% 20.29% 6.15% 20.37% 10.20% -
  Horiz. % 144.90% 169.39% 169.39% 140.82% 132.65% 110.20% 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.
 


 

406  284  492  790 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.01-0.01 
 ECOWLD 0.745+0.10 
 AT 0.050.00 
 WCEHB 0.335+0.03 
 HSI-C7K 0.28+0.025 
 HSI-H8F 0.19-0.055 
 INSAS-WB 0.0050.00 
 TDM 0.315+0.005 
 ARMADA 0.465-0.02 
 SAPNRG 0.26-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers