Highlights

[MBG] YoY Quarter Result on 2005-01-31 [#4]

Stock [MBG]: MINTYE BHD
Announcement Date 30-Mar-2005
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2005
Quarter 31-Jan-2005  [#4]
Profit Trend QoQ -     -20.47%    YoY -     23.61%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Revenue 14,428 13,548 12,648 13,878 12,788 10,867 10,560 5.34%
  YoY % 6.50% 7.12% -8.86% 8.52% 17.68% 2.91% -
  Horiz. % 136.63% 128.30% 119.77% 131.42% 121.10% 102.91% 100.00%
PBT 2,273 1,377 1,013 2,146 1,845 1,419 1,904 3.00%
  YoY % 65.07% 35.93% -52.80% 16.31% 30.02% -25.47% -
  Horiz. % 119.38% 72.32% 53.20% 112.71% 96.90% 74.53% 100.00%
Tax -832 -400 -186 -413 -443 -459 -33 71.20%
  YoY % -108.00% -115.05% 54.96% 6.77% 3.49% -1,290.91% -
  Horiz. % 2,521.21% 1,212.12% 563.64% 1,251.52% 1,342.42% 1,390.91% 100.00%
NP 1,441 977 827 1,733 1,402 960 1,871 -4.26%
  YoY % 47.49% 18.14% -52.28% 23.61% 46.04% -48.69% -
  Horiz. % 77.02% 52.22% 44.20% 92.62% 74.93% 51.31% 100.00%
NP to SH 1,348 923 843 1,733 1,402 960 1,871 -5.32%
  YoY % 46.05% 9.49% -51.36% 23.61% 46.04% -48.69% -
  Horiz. % 72.05% 49.33% 45.06% 92.62% 74.93% 51.31% 100.00%
Tax Rate 36.60 % 29.05 % 18.36 % 19.25 % 24.01 % 32.35 % 1.73 % 66.27%
  YoY % 25.99% 58.22% -4.62% -19.83% -25.78% 1,769.94% -
  Horiz. % 2,115.61% 1,679.19% 1,061.27% 1,112.72% 1,387.86% 1,869.94% 100.00%
Total Cost 12,987 12,571 11,821 12,145 11,386 9,907 8,689 6.92%
  YoY % 3.31% 6.34% -2.67% 6.67% 14.93% 14.02% -
  Horiz. % 149.46% 144.68% 136.05% 139.77% 131.04% 114.02% 100.00%
Net Worth 102,010 98,372 96,429 91,818 89,218 85,063 79,479 4.25%
  YoY % 3.70% 2.01% 5.02% 2.91% 4.88% 7.03% -
  Horiz. % 128.35% 123.77% 121.33% 115.52% 112.25% 107.03% 100.00%
Dividend
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 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% 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% 0.00% 0.00% 100.00%
Equity
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Net Worth 102,010 98,372 96,429 91,818 89,218 85,063 79,479 4.25%
  YoY % 3.70% 2.01% 5.02% 2.91% 4.88% 7.03% -
  Horiz. % 128.35% 123.77% 121.33% 115.52% 112.25% 107.03% 100.00%
NOSH 60,720 60,723 60,647 60,807 60,692 60,759 38,028 8.11%
  YoY % -0.00% 0.13% -0.26% 0.19% -0.11% 59.77% -
  Horiz. % 159.67% 159.68% 159.48% 159.90% 159.60% 159.77% 100.00%
Ratio Analysis
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
NP Margin 9.99 % 7.21 % 6.54 % 12.49 % 10.96 % 8.83 % 17.72 % -9.11%
  YoY % 38.56% 10.24% -47.64% 13.96% 24.12% -50.17% -
  Horiz. % 56.38% 40.69% 36.91% 70.49% 61.85% 49.83% 100.00%
ROE 1.32 % 0.94 % 0.87 % 1.89 % 1.57 % 1.13 % 2.35 % -9.16%
  YoY % 40.43% 8.05% -53.97% 20.38% 38.94% -51.91% -
  Horiz. % 56.17% 40.00% 37.02% 80.43% 66.81% 48.09% 100.00%
Per Share
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 23.76 22.31 20.85 22.82 21.07 17.89 27.77 -2.56%
  YoY % 6.50% 7.00% -8.63% 8.31% 17.78% -35.58% -
  Horiz. % 85.56% 80.34% 75.08% 82.18% 75.87% 64.42% 100.00%
EPS 2.22 1.52 1.39 2.85 2.31 1.58 4.92 -12.42%
  YoY % 46.05% 9.35% -51.23% 23.38% 46.20% -67.89% -
  Horiz. % 45.12% 30.89% 28.25% 57.93% 46.95% 32.11% 100.00%
DPS 0.00 0.00 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% 0.00% 0.00% 100.00%
NAPS 1.6800 1.6200 1.5900 1.5100 1.4700 1.4000 2.0900 -3.57%
  YoY % 3.70% 1.89% 5.30% 2.72% 5.00% -33.01% -
  Horiz. % 80.38% 77.51% 76.08% 72.25% 70.33% 66.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 23.73 22.28 20.80 22.83 21.03 17.87 17.37 5.33%
  YoY % 6.51% 7.12% -8.89% 8.56% 17.68% 2.88% -
  Horiz. % 136.61% 128.27% 119.75% 131.43% 121.07% 102.88% 100.00%
EPS 2.22 1.52 1.39 2.85 2.31 1.58 3.08 -5.31%
  YoY % 46.05% 9.35% -51.23% 23.38% 46.20% -48.70% -
  Horiz. % 72.08% 49.35% 45.13% 92.53% 75.00% 51.30% 100.00%
DPS 0.00 0.00 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% 0.00% 0.00% 100.00%
NAPS 1.6778 1.6180 1.5860 1.5102 1.4674 1.3991 1.3072 4.25%
  YoY % 3.70% 2.02% 5.02% 2.92% 4.88% 7.03% -
  Horiz. % 128.35% 123.78% 121.33% 115.53% 112.26% 107.03% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 -
Price 1.0100 1.0700 1.2200 1.4500 1.3200 1.1100 2.4000 -
P/RPS 4.25 4.80 5.85 6.35 6.26 6.21 8.64 -11.15%
  YoY % -11.46% -17.95% -7.87% 1.44% 0.81% -28.13% -
  Horiz. % 49.19% 55.56% 67.71% 73.50% 72.45% 71.88% 100.00%
P/EPS 45.50 70.39 87.77 50.88 57.14 70.25 48.78 -1.15%
  YoY % -35.36% -19.80% 72.50% -10.96% -18.66% 44.01% -
  Horiz. % 93.28% 144.30% 179.93% 104.31% 117.14% 144.01% 100.00%
EY 2.20 1.42 1.14 1.97 1.75 1.42 2.05 1.18%
  YoY % 54.93% 24.56% -42.13% 12.57% 23.24% -30.73% -
  Horiz. % 107.32% 69.27% 55.61% 96.10% 85.37% 69.27% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.33 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.60 0.66 0.77 0.96 0.90 0.79 1.15 -10.27%
  YoY % -9.09% -14.29% -19.79% 6.67% 13.92% -31.30% -
  Horiz. % 52.17% 57.39% 66.96% 83.48% 78.26% 68.70% 100.00%
Price Multiplier on Announcement Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 28/03/08 23/03/07 29/03/06 30/03/05 30/03/04 28/03/03 25/03/02 -
Price 0.8800 1.1000 1.2000 1.2400 1.4000 1.0600 2.6000 -
P/RPS 3.70 4.93 5.75 5.43 6.64 5.93 9.36 -14.33%
  YoY % -24.95% -14.26% 5.89% -18.22% 11.97% -36.65% -
  Horiz. % 39.53% 52.67% 61.43% 58.01% 70.94% 63.35% 100.00%
P/EPS 39.64 72.37 86.33 43.51 60.61 67.09 52.85 -4.68%
  YoY % -45.23% -16.17% 98.41% -28.21% -9.66% 26.94% -
  Horiz. % 75.00% 136.93% 163.35% 82.33% 114.68% 126.94% 100.00%
EY 2.52 1.38 1.16 2.30 1.65 1.49 1.89 4.91%
  YoY % 82.61% 18.97% -49.57% 39.39% 10.74% -21.16% -
  Horiz. % 133.33% 73.02% 61.38% 121.69% 87.30% 78.84% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.08 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.52 0.68 0.75 0.82 0.95 0.76 1.24 -13.48%
  YoY % -23.53% -9.33% -8.54% -13.68% 25.00% -38.71% -
  Horiz. % 41.94% 54.84% 60.48% 66.13% 76.61% 61.29% 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.
 


 

2001 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.830.00 
 KOTRA 2.090.00 
 UCREST 0.160.00 
 PINEAPP 0.3850.00 
 PUC 0.0550.00 
 WILLOW 0.4450.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0650.00 
 BTECH 0.2250.00 
 3A 0.8050.00 
Partners & Brokers