Highlights

[MBG] YoY Quarter Result on 2008-01-31 [#4]

Stock [MBG]: MINTYE BHD
Announcement Date 28-Mar-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2008
Quarter 31-Jan-2008  [#4]
Profit Trend QoQ -     -49.87%    YoY -     46.05%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Revenue 12,479 12,153 10,947 14,428 13,548 12,648 13,878 -1.75%
  YoY % 2.68% 11.02% -24.13% 6.50% 7.12% -8.86% -
  Horiz. % 89.92% 87.57% 78.88% 103.96% 97.62% 91.14% 100.00%
PBT 1,499 1,273 565 2,273 1,377 1,013 2,146 -5.80%
  YoY % 17.75% 125.31% -75.14% 65.07% 35.93% -52.80% -
  Horiz. % 69.85% 59.32% 26.33% 105.92% 64.17% 47.20% 100.00%
Tax -584 -350 -72 -832 -400 -186 -413 5.94%
  YoY % -66.86% -386.11% 91.35% -108.00% -115.05% 54.96% -
  Horiz. % 141.40% 84.75% 17.43% 201.45% 96.85% 45.04% 100.00%
NP 915 923 493 1,441 977 827 1,733 -10.09%
  YoY % -0.87% 87.22% -65.79% 47.49% 18.14% -52.28% -
  Horiz. % 52.80% 53.26% 28.45% 83.15% 56.38% 47.72% 100.00%
NP to SH 942 876 529 1,348 923 843 1,733 -9.66%
  YoY % 7.53% 65.60% -60.76% 46.05% 9.49% -51.36% -
  Horiz. % 54.36% 50.55% 30.53% 77.78% 53.26% 48.64% 100.00%
Tax Rate 38.96 % 27.49 % 12.74 % 36.60 % 29.05 % 18.36 % 19.25 % 12.46%
  YoY % 41.72% 115.78% -65.19% 25.99% 58.22% -4.62% -
  Horiz. % 202.39% 142.81% 66.18% 190.13% 150.91% 95.38% 100.00%
Total Cost 11,564 11,230 10,454 12,987 12,571 11,821 12,145 -0.81%
  YoY % 2.97% 7.42% -19.50% 3.31% 6.34% -2.67% -
  Horiz. % 95.22% 92.47% 86.08% 106.93% 103.51% 97.33% 100.00%
Net Worth 105,139 102,199 60,526 102,010 98,372 96,429 91,818 2.28%
  YoY % 2.88% 68.85% -40.67% 3.70% 2.01% 5.02% -
  Horiz. % 114.51% 111.31% 65.92% 111.10% 107.14% 105.02% 100.00%
Dividend
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Net Worth 105,139 102,199 60,526 102,010 98,372 96,429 91,818 2.28%
  YoY % 2.88% 68.85% -40.67% 3.70% 2.01% 5.02% -
  Horiz. % 114.51% 111.31% 65.92% 111.10% 107.14% 105.02% 100.00%
NOSH 60,774 60,833 60,526 60,720 60,723 60,647 60,807 -0.01%
  YoY % -0.10% 0.51% -0.32% -0.00% 0.13% -0.26% -
  Horiz. % 99.95% 100.04% 99.54% 99.86% 99.86% 99.74% 100.00%
Ratio Analysis
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
NP Margin 7.33 % 7.59 % 4.50 % 9.99 % 7.21 % 6.54 % 12.49 % -8.50%
  YoY % -3.43% 68.67% -54.95% 38.56% 10.24% -47.64% -
  Horiz. % 58.69% 60.77% 36.03% 79.98% 57.73% 52.36% 100.00%
ROE 0.90 % 0.86 % 0.87 % 1.32 % 0.94 % 0.87 % 1.89 % -11.63%
  YoY % 4.65% -1.15% -34.09% 40.43% 8.05% -53.97% -
  Horiz. % 47.62% 45.50% 46.03% 69.84% 49.74% 46.03% 100.00%
Per Share
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
RPS 20.53 19.98 18.09 23.76 22.31 20.85 22.82 -1.75%
  YoY % 2.75% 10.45% -23.86% 6.50% 7.00% -8.63% -
  Horiz. % 89.96% 87.55% 79.27% 104.12% 97.77% 91.37% 100.00%
EPS 1.55 1.44 0.87 2.22 1.52 1.39 2.85 -9.65%
  YoY % 7.64% 65.52% -60.81% 46.05% 9.35% -51.23% -
  Horiz. % 54.39% 50.53% 30.53% 77.89% 53.33% 48.77% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.7300 1.6800 1.0000 1.6800 1.6200 1.5900 1.5100 2.29%
  YoY % 2.98% 68.00% -40.48% 3.70% 1.89% 5.30% -
  Horiz. % 114.57% 111.26% 66.23% 111.26% 107.28% 105.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
RPS 20.52 19.99 18.00 23.73 22.28 20.80 22.83 -1.76%
  YoY % 2.65% 11.06% -24.15% 6.51% 7.12% -8.89% -
  Horiz. % 89.88% 87.56% 78.84% 103.94% 97.59% 91.11% 100.00%
EPS 1.55 1.44 0.87 2.22 1.52 1.39 2.85 -9.65%
  YoY % 7.64% 65.52% -60.81% 46.05% 9.35% -51.23% -
  Horiz. % 54.39% 50.53% 30.53% 77.89% 53.33% 48.77% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.7293 1.6809 0.9955 1.6778 1.6180 1.5860 1.5102 2.28%
  YoY % 2.88% 68.85% -40.67% 3.70% 2.02% 5.02% -
  Horiz. % 114.51% 111.30% 65.92% 111.10% 107.14% 105.02% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Date 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 -
Price 1.1900 1.0500 1.0200 1.0100 1.0700 1.2200 1.4500 -
P/RPS 5.80 5.26 5.64 4.25 4.80 5.85 6.35 -1.50%
  YoY % 10.27% -6.74% 32.71% -11.46% -17.95% -7.87% -
  Horiz. % 91.34% 82.83% 88.82% 66.93% 75.59% 92.13% 100.00%
P/EPS 76.77 72.92 116.70 45.50 70.39 87.77 50.88 7.09%
  YoY % 5.28% -37.51% 156.48% -35.36% -19.80% 72.50% -
  Horiz. % 150.88% 143.32% 229.36% 89.43% 138.35% 172.50% 100.00%
EY 1.30 1.37 0.86 2.20 1.42 1.14 1.97 -6.69%
  YoY % -5.11% 59.30% -60.91% 54.93% 24.56% -42.13% -
  Horiz. % 65.99% 69.54% 43.65% 111.68% 72.08% 57.87% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.69 0.63 1.02 0.60 0.66 0.77 0.96 -5.35%
  YoY % 9.52% -38.24% 70.00% -9.09% -14.29% -19.79% -
  Horiz. % 71.88% 65.62% 106.25% 62.50% 68.75% 80.21% 100.00%
Price Multiplier on Announcement Date
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Date 30/03/11 26/03/10 25/03/09 28/03/08 23/03/07 29/03/06 30/03/05 -
Price 1.0300 1.0200 0.6400 0.8800 1.1000 1.2000 1.2400 -
P/RPS 5.02 5.11 3.54 3.70 4.93 5.75 5.43 -1.30%
  YoY % -1.76% 44.35% -4.32% -24.95% -14.26% 5.89% -
  Horiz. % 92.45% 94.11% 65.19% 68.14% 90.79% 105.89% 100.00%
P/EPS 66.45 70.83 73.23 39.64 72.37 86.33 43.51 7.31%
  YoY % -6.18% -3.28% 84.74% -45.23% -16.17% 98.41% -
  Horiz. % 152.72% 162.79% 168.31% 91.11% 166.33% 198.41% 100.00%
EY 1.50 1.41 1.37 2.52 1.38 1.16 2.30 -6.87%
  YoY % 6.38% 2.92% -45.63% 82.61% 18.97% -49.57% -
  Horiz. % 65.22% 61.30% 59.57% 109.57% 60.00% 50.43% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.60 0.61 0.64 0.52 0.68 0.75 0.82 -5.07%
  YoY % -1.64% -4.69% 23.08% -23.53% -9.33% -8.54% -
  Horiz. % 73.17% 74.39% 78.05% 63.41% 82.93% 91.46% 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.
 


 

338  386  529  765 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 ARMADA 0.515-0.03 
 NETX 0.020.00 
 EKOVEST 0.855+0.04 
 FINTEC 0.07-0.01 
 KNM 0.40-0.01 
 SEACERA 0.38-0.11 
 MYEG 1.21+0.04 
 ALAM-WA 0.07+0.005 
 IWCITY 0.95+0.045 
Partners & Brokers