Highlights

[MBG] YoY Quarter Result on 2009-01-31 [#4]

Stock [MBG]: MINTYE BHD
Announcement Date 25-Mar-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2009
Quarter 31-Jan-2009  [#4]
Profit Trend QoQ -     171.39%    YoY -     -60.76%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 12,922 12,479 12,153 10,947 14,428 13,548 12,648 0.36%
  YoY % 3.55% 2.68% 11.02% -24.13% 6.50% 7.12% -
  Horiz. % 102.17% 98.66% 96.09% 86.55% 114.07% 107.12% 100.00%
PBT 2,094 1,499 1,273 565 2,273 1,377 1,013 12.86%
  YoY % 39.69% 17.75% 125.31% -75.14% 65.07% 35.93% -
  Horiz. % 206.71% 147.98% 125.67% 55.77% 224.38% 135.93% 100.00%
Tax -722 -584 -350 -72 -832 -400 -186 25.35%
  YoY % -23.63% -66.86% -386.11% 91.35% -108.00% -115.05% -
  Horiz. % 388.17% 313.98% 188.17% 38.71% 447.31% 215.05% 100.00%
NP 1,372 915 923 493 1,441 977 827 8.80%
  YoY % 49.95% -0.87% 87.22% -65.79% 47.49% 18.14% -
  Horiz. % 165.90% 110.64% 111.61% 59.61% 174.24% 118.14% 100.00%
NP to SH 1,346 942 876 529 1,348 923 843 8.11%
  YoY % 42.89% 7.53% 65.60% -60.76% 46.05% 9.49% -
  Horiz. % 159.67% 111.74% 103.91% 62.75% 159.91% 109.49% 100.00%
Tax Rate 34.48 % 38.96 % 27.49 % 12.74 % 36.60 % 29.05 % 18.36 % 11.07%
  YoY % -11.50% 41.72% 115.78% -65.19% 25.99% 58.22% -
  Horiz. % 187.80% 212.20% 149.73% 69.39% 199.35% 158.22% 100.00%
Total Cost 11,550 11,564 11,230 10,454 12,987 12,571 11,821 -0.39%
  YoY % -0.12% 2.97% 7.42% -19.50% 3.31% 6.34% -
  Horiz. % 97.71% 97.83% 95.00% 88.44% 109.86% 106.34% 100.00%
Net Worth 106,400 105,139 102,199 60,526 102,010 98,372 96,429 1.65%
  YoY % 1.20% 2.88% 68.85% -40.67% 3.70% 2.01% -
  Horiz. % 110.34% 109.03% 105.98% 62.77% 105.79% 102.01% 100.00%
Dividend
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 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
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 106,400 105,139 102,199 60,526 102,010 98,372 96,429 1.65%
  YoY % 1.20% 2.88% 68.85% -40.67% 3.70% 2.01% -
  Horiz. % 110.34% 109.03% 105.98% 62.77% 105.79% 102.01% 100.00%
NOSH 60,800 60,774 60,833 60,526 60,720 60,723 60,647 0.04%
  YoY % 0.04% -0.10% 0.51% -0.32% -0.00% 0.13% -
  Horiz. % 100.25% 100.21% 100.31% 99.80% 100.12% 100.13% 100.00%
Ratio Analysis
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin 10.62 % 7.33 % 7.59 % 4.50 % 9.99 % 7.21 % 6.54 % 8.41%
  YoY % 44.88% -3.43% 68.67% -54.95% 38.56% 10.24% -
  Horiz. % 162.39% 112.08% 116.06% 68.81% 152.75% 110.24% 100.00%
ROE 1.27 % 0.90 % 0.86 % 0.87 % 1.32 % 0.94 % 0.87 % 6.50%
  YoY % 41.11% 4.65% -1.15% -34.09% 40.43% 8.05% -
  Horiz. % 145.98% 103.45% 98.85% 100.00% 151.72% 108.05% 100.00%
Per Share
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 21.25 20.53 19.98 18.09 23.76 22.31 20.85 0.32%
  YoY % 3.51% 2.75% 10.45% -23.86% 6.50% 7.00% -
  Horiz. % 101.92% 98.47% 95.83% 86.76% 113.96% 107.00% 100.00%
EPS 2.21 1.55 1.44 0.87 2.22 1.52 1.39 8.03%
  YoY % 42.58% 7.64% 65.52% -60.81% 46.05% 9.35% -
  Horiz. % 158.99% 111.51% 103.60% 62.59% 159.71% 109.35% 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 1.7500 1.7300 1.6800 1.0000 1.6800 1.6200 1.5900 1.61%
  YoY % 1.16% 2.98% 68.00% -40.48% 3.70% 1.89% -
  Horiz. % 110.06% 108.81% 105.66% 62.89% 105.66% 101.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 21.25 20.52 19.99 18.00 23.73 22.28 20.80 0.36%
  YoY % 3.56% 2.65% 11.06% -24.15% 6.51% 7.12% -
  Horiz. % 102.16% 98.65% 96.11% 86.54% 114.09% 107.12% 100.00%
EPS 2.21 1.55 1.44 0.87 2.22 1.52 1.39 8.03%
  YoY % 42.58% 7.64% 65.52% -60.81% 46.05% 9.35% -
  Horiz. % 158.99% 111.51% 103.60% 62.59% 159.71% 109.35% 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 1.7500 1.7293 1.6809 0.9955 1.6778 1.6180 1.5860 1.65%
  YoY % 1.20% 2.88% 68.85% -40.67% 3.70% 2.02% -
  Horiz. % 110.34% 109.04% 105.98% 62.77% 105.79% 102.02% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 -
Price 1.5000 1.1900 1.0500 1.0200 1.0100 1.0700 1.2200 -
P/RPS 7.06 5.80 5.26 5.64 4.25 4.80 5.85 3.18%
  YoY % 21.72% 10.27% -6.74% 32.71% -11.46% -17.95% -
  Horiz. % 120.68% 99.15% 89.91% 96.41% 72.65% 82.05% 100.00%
P/EPS 67.76 76.77 72.92 116.70 45.50 70.39 87.77 -4.22%
  YoY % -11.74% 5.28% -37.51% 156.48% -35.36% -19.80% -
  Horiz. % 77.20% 87.47% 83.08% 132.96% 51.84% 80.20% 100.00%
EY 1.48 1.30 1.37 0.86 2.20 1.42 1.14 4.44%
  YoY % 13.85% -5.11% 59.30% -60.91% 54.93% 24.56% -
  Horiz. % 129.82% 114.04% 120.18% 75.44% 192.98% 124.56% 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 0.86 0.69 0.63 1.02 0.60 0.66 0.77 1.86%
  YoY % 24.64% 9.52% -38.24% 70.00% -9.09% -14.29% -
  Horiz. % 111.69% 89.61% 81.82% 132.47% 77.92% 85.71% 100.00%
Price Multiplier on Announcement Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 30/03/12 30/03/11 26/03/10 25/03/09 28/03/08 23/03/07 29/03/06 -
Price 1.3000 1.0300 1.0200 0.6400 0.8800 1.1000 1.2000 -
P/RPS 6.12 5.02 5.11 3.54 3.70 4.93 5.75 1.04%
  YoY % 21.91% -1.76% 44.35% -4.32% -24.95% -14.26% -
  Horiz. % 106.43% 87.30% 88.87% 61.57% 64.35% 85.74% 100.00%
P/EPS 58.72 66.45 70.83 73.23 39.64 72.37 86.33 -6.22%
  YoY % -11.63% -6.18% -3.28% 84.74% -45.23% -16.17% -
  Horiz. % 68.02% 76.97% 82.05% 84.83% 45.92% 83.83% 100.00%
EY 1.70 1.50 1.41 1.37 2.52 1.38 1.16 6.57%
  YoY % 13.33% 6.38% 2.92% -45.63% 82.61% 18.97% -
  Horiz. % 146.55% 129.31% 121.55% 118.10% 217.24% 118.97% 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 0.74 0.60 0.61 0.64 0.52 0.68 0.75 -0.22%
  YoY % 23.33% -1.64% -4.69% 23.08% -23.53% -9.33% -
  Horiz. % 98.67% 80.00% 81.33% 85.33% 69.33% 90.67% 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.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 

TOP ARTICLES

1. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
2. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
4. Is The Semiconductor Cycle Poised For An Upswing? [Goreng Goreng] ee
5. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. 沙地产能将迅速恢复·油气股打回原形·综指1600再失 星洲日報/投資致富‧企業故事
7. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
8. [转贴] 天哥,云顶大马又跌回3.1了,可以加码了吗?~ 第一天 Good Articles to Share
Partners & Brokers