Highlights

[MBG] YoY Quarter Result on 2010-04-30 [#1]

Stock [MBG]: MINTYE BHD
Announcement Date 28-Jun-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2011
Quarter 30-Apr-2010  [#1]
Profit Trend QoQ -     40.18%    YoY -     -37.15%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Revenue 11,994 14,020 12,830 12,415 12,315 13,892 11,954 0.06%
  YoY % -14.45% 9.28% 3.34% 0.81% -11.35% 16.21% -
  Horiz. % 100.33% 117.28% 107.33% 103.86% 103.02% 116.21% 100.00%
PBT 925 1,516 1,704 1,893 2,481 2,400 1,767 -10.22%
  YoY % -38.98% -11.03% -9.98% -23.70% 3.38% 35.82% -
  Horiz. % 52.35% 85.80% 96.43% 107.13% 140.41% 135.82% 100.00%
Tax -268 -399 -470 -575 -521 -1,410 -38 38.44%
  YoY % 32.83% 15.11% 18.26% -10.36% 63.05% -3,610.53% -
  Horiz. % 705.26% 1,050.00% 1,236.84% 1,513.16% 1,371.05% 3,710.53% 100.00%
NP 657 1,117 1,234 1,318 1,960 990 1,729 -14.88%
  YoY % -41.18% -9.48% -6.37% -32.76% 97.98% -42.74% -
  Horiz. % 38.00% 64.60% 71.37% 76.23% 113.36% 57.26% 100.00%
NP to SH 658 1,103 1,238 1,228 1,954 904 1,674 -14.40%
  YoY % -40.34% -10.90% 0.81% -37.15% 116.15% -46.00% -
  Horiz. % 39.31% 65.89% 73.95% 73.36% 116.73% 54.00% 100.00%
Tax Rate 28.97 % 26.32 % 27.58 % 30.38 % 21.00 % 58.75 % 2.15 % 54.20%
  YoY % 10.07% -4.57% -9.22% 44.67% -64.26% 2,632.56% -
  Horiz. % 1,347.44% 1,224.19% 1,282.79% 1,413.02% 976.74% 2,732.56% 100.00%
Total Cost 11,337 12,903 11,596 11,097 10,355 12,902 10,225 1.73%
  YoY % -12.14% 11.27% 4.50% 7.17% -19.74% 26.18% -
  Horiz. % 110.88% 126.19% 113.41% 108.53% 101.27% 126.18% 100.00%
Net Worth 105,792 107,615 106,200 105,170 101,656 102,534 99,831 0.97%
  YoY % -1.69% 1.33% 0.98% 3.46% -0.86% 2.71% -
  Horiz. % 105.97% 107.80% 106.38% 105.35% 101.83% 102.71% 100.00%
Dividend
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Div - - - 6,079 - 5,460 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 111.33% 0.00% 100.00% -
Div Payout % - % - % - % 495.05 % - % 604.03 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 81.96% 0.00% 100.00% -
Equity
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Net Worth 105,792 107,615 106,200 105,170 101,656 102,534 99,831 0.97%
  YoY % -1.69% 1.33% 0.98% 3.46% -0.86% 2.71% -
  Horiz. % 105.97% 107.80% 106.38% 105.35% 101.83% 102.71% 100.00%
NOSH 60,800 60,800 60,686 60,792 60,872 60,671 60,872 -0.02%
  YoY % 0.00% 0.19% -0.17% -0.13% 0.33% -0.33% -
  Horiz. % 99.88% 99.88% 99.69% 99.87% 100.00% 99.67% 100.00%
Ratio Analysis
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
NP Margin 5.48 % 7.97 % 9.62 % 10.62 % 15.92 % 7.13 % 14.46 % -14.92%
  YoY % -31.24% -17.15% -9.42% -33.29% 123.28% -50.69% -
  Horiz. % 37.90% 55.12% 66.53% 73.44% 110.10% 49.31% 100.00%
ROE 0.62 % 1.02 % 1.17 % 1.17 % 1.92 % 0.88 % 1.68 % -15.29%
  YoY % -39.22% -12.82% 0.00% -39.06% 118.18% -47.62% -
  Horiz. % 36.90% 60.71% 69.64% 69.64% 114.29% 52.38% 100.00%
Per Share
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 19.73 23.06 21.14 20.42 20.23 22.90 19.64 0.08%
  YoY % -14.44% 9.08% 3.53% 0.94% -11.66% 16.60% -
  Horiz. % 100.46% 117.41% 107.64% 103.97% 103.00% 116.60% 100.00%
EPS 1.08 1.81 2.04 2.02 3.21 1.49 2.75 -14.41%
  YoY % -40.33% -11.27% 0.99% -37.07% 115.44% -45.82% -
  Horiz. % 39.27% 65.82% 74.18% 73.45% 116.73% 54.18% 100.00%
DPS 0.00 0.00 0.00 10.00 0.00 9.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 111.11% 0.00% 100.00% -
NAPS 1.7400 1.7700 1.7500 1.7300 1.6700 1.6900 1.6400 0.99%
  YoY % -1.69% 1.14% 1.16% 3.59% -1.18% 3.05% -
  Horiz. % 106.10% 107.93% 106.71% 105.49% 101.83% 103.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,684
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 19.73 23.06 21.10 20.42 20.25 22.85 19.66 0.06%
  YoY % -14.44% 9.29% 3.33% 0.84% -11.38% 16.23% -
  Horiz. % 100.36% 117.29% 107.32% 103.87% 103.00% 116.23% 100.00%
EPS 1.08 1.81 2.04 2.02 3.21 1.49 2.75 -14.41%
  YoY % -40.33% -11.27% 0.99% -37.07% 115.44% -45.82% -
  Horiz. % 39.27% 65.82% 74.18% 73.45% 116.73% 54.18% 100.00%
DPS 0.00 0.00 0.00 10.00 0.00 8.98 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 111.36% 0.00% 100.00% -
NAPS 1.7400 1.7700 1.7467 1.7298 1.6720 1.6864 1.6420 0.97%
  YoY % -1.69% 1.33% 0.98% 3.46% -0.85% 2.70% -
  Horiz. % 105.97% 107.80% 106.38% 105.35% 101.83% 102.70% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 -
Price 1.3900 1.3000 1.2300 1.1000 1.0000 1.0600 1.0800 -
P/RPS 7.05 5.64 5.82 5.39 4.94 4.63 5.50 4.22%
  YoY % 25.00% -3.09% 7.98% 9.11% 6.70% -15.82% -
  Horiz. % 128.18% 102.55% 105.82% 98.00% 89.82% 84.18% 100.00%
P/EPS 128.44 71.66 60.29 54.46 31.15 71.14 39.27 21.81%
  YoY % 79.24% 18.86% 10.71% 74.83% -56.21% 81.16% -
  Horiz. % 327.07% 182.48% 153.53% 138.68% 79.32% 181.16% 100.00%
EY 0.78 1.40 1.66 1.84 3.21 1.41 2.55 -17.90%
  YoY % -44.29% -15.66% -9.78% -42.68% 127.66% -44.71% -
  Horiz. % 30.59% 54.90% 65.10% 72.16% 125.88% 55.29% 100.00%
DY 0.00 0.00 0.00 9.09 0.00 8.49 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 107.07% 0.00% 100.00% -
P/NAPS 0.80 0.73 0.70 0.64 0.60 0.63 0.66 3.26%
  YoY % 9.59% 4.29% 9.38% 6.67% -4.76% -4.55% -
  Horiz. % 121.21% 110.61% 106.06% 96.97% 90.91% 95.45% 100.00%
Price Multiplier on Announcement Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 28/06/13 29/06/12 28/06/11 28/06/10 30/06/09 30/06/08 27/06/07 -
Price 1.4200 1.4600 1.4000 1.1800 0.9400 1.2000 1.1800 -
P/RPS 7.20 6.33 6.62 5.78 4.65 5.24 6.01 3.05%
  YoY % 13.74% -4.38% 14.53% 24.30% -11.26% -12.81% -
  Horiz. % 119.80% 105.32% 110.15% 96.17% 77.37% 87.19% 100.00%
P/EPS 131.21 80.48 68.63 58.42 29.28 80.54 42.91 20.46%
  YoY % 63.03% 17.27% 17.48% 99.52% -63.65% 87.70% -
  Horiz. % 305.78% 187.56% 159.94% 136.15% 68.24% 187.70% 100.00%
EY 0.76 1.24 1.46 1.71 3.41 1.24 2.33 -17.02%
  YoY % -38.71% -15.07% -14.62% -49.85% 175.00% -46.78% -
  Horiz. % 32.62% 53.22% 62.66% 73.39% 146.35% 53.22% 100.00%
DY 0.00 0.00 0.00 8.47 0.00 7.50 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 112.93% 0.00% 100.00% -
P/NAPS 0.82 0.82 0.80 0.68 0.56 0.71 0.72 2.19%
  YoY % 0.00% 2.50% 17.65% 21.43% -21.13% -1.39% -
  Horiz. % 113.89% 113.89% 111.11% 94.44% 77.78% 98.61% 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.
 


FEATURED EVENT
 

1854 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8950.00 
 KOTRA 1.790.00 
 UCREST 0.2750.00 
 PINEAPP 0.300.00 
 PUC 0.1050.00 
 WILLOW 0.480.00 
 IRIS 0.1350.00 
 BTECH 0.2650.00 
 3A 0.860.00 
 M3TECH 0.050.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers