Highlights

[MBG] YoY Quarter Result on 2003-01-31 [#4]

Stock [MBG]: MINTYE BHD
Announcement Date 28-Mar-2003
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2003
Quarter 31-Jan-2003  [#4]
Profit Trend QoQ -     -28.41%    YoY -     -48.69%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 12,648 13,878 12,788 10,867 10,560 11,875 11,632 1.40%
  YoY % -8.86% 8.52% 17.68% 2.91% -11.07% 2.09% -
  Horiz. % 108.73% 119.31% 109.94% 93.42% 90.78% 102.09% 100.00%
PBT 1,013 2,146 1,845 1,419 1,904 956 2,917 -16.15%
  YoY % -52.80% 16.31% 30.02% -25.47% 99.16% -67.23% -
  Horiz. % 34.73% 73.57% 63.25% 48.65% 65.27% 32.77% 100.00%
Tax -186 -413 -443 -459 -33 -342 -695 -19.71%
  YoY % 54.96% 6.77% 3.49% -1,290.91% 90.35% 50.79% -
  Horiz. % 26.76% 59.42% 63.74% 66.04% 4.75% 49.21% 100.00%
NP 827 1,733 1,402 960 1,871 614 2,222 -15.17%
  YoY % -52.28% 23.61% 46.04% -48.69% 204.72% -72.37% -
  Horiz. % 37.22% 77.99% 63.10% 43.20% 84.20% 27.63% 100.00%
NP to SH 843 1,733 1,402 960 1,871 614 2,222 -14.90%
  YoY % -51.36% 23.61% 46.04% -48.69% 204.72% -72.37% -
  Horiz. % 37.94% 77.99% 63.10% 43.20% 84.20% 27.63% 100.00%
Tax Rate 18.36 % 19.25 % 24.01 % 32.35 % 1.73 % 35.77 % 23.83 % -4.25%
  YoY % -4.62% -19.83% -25.78% 1,769.94% -95.16% 50.10% -
  Horiz. % 77.05% 80.78% 100.76% 135.75% 7.26% 150.10% 100.00%
Total Cost 11,821 12,145 11,386 9,907 8,689 11,261 9,410 3.87%
  YoY % -2.67% 6.67% 14.93% 14.02% -22.84% 19.67% -
  Horiz. % 125.62% 129.06% 121.00% 105.28% 92.34% 119.67% 100.00%
Net Worth 96,429 91,818 89,218 85,063 79,479 76,654 72,167 4.94%
  YoY % 5.02% 2.91% 4.88% 7.03% 3.69% 6.22% -
  Horiz. % 133.62% 127.23% 123.63% 117.87% 110.13% 106.22% 100.00%
Dividend
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div - - - - 3,042 - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 162.60 % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 96,429 91,818 89,218 85,063 79,479 76,654 72,167 4.94%
  YoY % 5.02% 2.91% 4.88% 7.03% 3.69% 6.22% -
  Horiz. % 133.62% 127.23% 123.63% 117.87% 110.13% 106.22% 100.00%
NOSH 60,647 60,807 60,692 60,759 38,028 38,136 37,982 8.10%
  YoY % -0.26% 0.19% -0.11% 59.77% -0.28% 0.40% -
  Horiz. % 159.67% 160.09% 159.79% 159.97% 100.12% 100.40% 100.00%
Ratio Analysis
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 6.54 % 12.49 % 10.96 % 8.83 % 17.72 % 5.17 % 19.10 % -16.34%
  YoY % -47.64% 13.96% 24.12% -50.17% 242.75% -72.93% -
  Horiz. % 34.24% 65.39% 57.38% 46.23% 92.77% 27.07% 100.00%
ROE 0.87 % 1.89 % 1.57 % 1.13 % 2.35 % 0.80 % 3.08 % -18.98%
  YoY % -53.97% 20.38% 38.94% -51.91% 193.75% -74.03% -
  Horiz. % 28.25% 61.36% 50.97% 36.69% 76.30% 25.97% 100.00%
Per Share
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 20.85 22.82 21.07 17.89 27.77 31.14 30.62 -6.20%
  YoY % -8.63% 8.31% 17.78% -35.58% -10.82% 1.70% -
  Horiz. % 68.09% 74.53% 68.81% 58.43% 90.69% 101.70% 100.00%
EPS 1.39 2.85 2.31 1.58 4.92 1.61 5.85 -21.28%
  YoY % -51.23% 23.38% 46.20% -67.89% 205.59% -72.48% -
  Horiz. % 23.76% 48.72% 39.49% 27.01% 84.10% 27.52% 100.00%
DPS 0.00 0.00 0.00 0.00 8.00 - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.5900 1.5100 1.4700 1.4000 2.0900 2.0100 1.9000 -2.92%
  YoY % 5.30% 2.72% 5.00% -33.01% 3.98% 5.79% -
  Horiz. % 83.68% 79.47% 77.37% 73.68% 110.00% 105.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 20.80 22.83 21.03 17.87 17.37 19.53 19.13 1.40%
  YoY % -8.89% 8.56% 17.68% 2.88% -11.06% 2.09% -
  Horiz. % 108.73% 119.34% 109.93% 93.41% 90.80% 102.09% 100.00%
EPS 1.39 2.85 2.31 1.58 3.08 1.01 3.65 -14.85%
  YoY % -51.23% 23.38% 46.20% -48.70% 204.95% -72.33% -
  Horiz. % 38.08% 78.08% 63.29% 43.29% 84.38% 27.67% 100.00%
DPS 0.00 0.00 0.00 0.00 5.00 - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.5860 1.5102 1.4674 1.3991 1.3072 1.2608 1.1870 4.94%
  YoY % 5.02% 2.92% 4.88% 7.03% 3.68% 6.22% -
  Horiz. % 133.61% 127.23% 123.62% 117.87% 110.13% 106.22% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 31/01/00 -
Price 1.2200 1.4500 1.3200 1.1100 2.4000 1.9000 2.8500 -
P/RPS 5.85 6.35 6.26 6.21 8.64 6.10 9.31 -7.45%
  YoY % -7.87% 1.44% 0.81% -28.13% 41.64% -34.48% -
  Horiz. % 62.84% 68.21% 67.24% 66.70% 92.80% 65.52% 100.00%
P/EPS 87.77 50.88 57.14 70.25 48.78 118.01 48.72 10.30%
  YoY % 72.50% -10.96% -18.66% 44.01% -58.66% 142.22% -
  Horiz. % 180.15% 104.43% 117.28% 144.19% 100.12% 242.22% 100.00%
EY 1.14 1.97 1.75 1.42 2.05 0.85 2.05 -9.31%
  YoY % -42.13% 12.57% 23.24% -30.73% 141.18% -58.54% -
  Horiz. % 55.61% 96.10% 85.37% 69.27% 100.00% 41.46% 100.00%
DY 0.00 0.00 0.00 0.00 3.33 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.77 0.96 0.90 0.79 1.15 0.95 1.50 -10.51%
  YoY % -19.79% 6.67% 13.92% -31.30% 21.05% -36.67% -
  Horiz. % 51.33% 64.00% 60.00% 52.67% 76.67% 63.33% 100.00%
Price Multiplier on Announcement Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 29/03/06 30/03/05 30/03/04 28/03/03 25/03/02 29/03/01 29/03/00 -
Price 1.2000 1.2400 1.4000 1.0600 2.6000 2.1900 3.6200 -
P/RPS 5.75 5.43 6.64 5.93 9.36 7.03 11.82 -11.31%
  YoY % 5.89% -18.22% 11.97% -36.65% 33.14% -40.52% -
  Horiz. % 48.65% 45.94% 56.18% 50.17% 79.19% 59.48% 100.00%
P/EPS 86.33 43.51 60.61 67.09 52.85 136.02 61.88 5.70%
  YoY % 98.41% -28.21% -9.66% 26.94% -61.15% 119.81% -
  Horiz. % 139.51% 70.31% 97.95% 108.42% 85.41% 219.81% 100.00%
EY 1.16 2.30 1.65 1.49 1.89 0.74 1.62 -5.41%
  YoY % -49.57% 39.39% 10.74% -21.16% 155.41% -54.32% -
  Horiz. % 71.60% 141.98% 101.85% 91.98% 116.67% 45.68% 100.00%
DY 0.00 0.00 0.00 0.00 3.08 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.75 0.82 0.95 0.76 1.24 1.09 1.91 -14.41%
  YoY % -8.54% -13.68% 25.00% -38.71% 13.76% -42.93% -
  Horiz. % 39.27% 42.93% 49.74% 39.79% 64.92% 57.07% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers