Highlights

[MBG] YoY Quarter Result on 2010-01-31 [#4]

Stock [MBG]: MINTYE BHD
Announcement Date 26-Mar-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2010
Quarter 31-Jan-2010  [#4]
Profit Trend QoQ -     -19.26%    YoY -     65.60%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 10,362 12,922 12,479 12,153 10,947 14,428 13,548 -4.37%
  YoY % -19.81% 3.55% 2.68% 11.02% -24.13% 6.50% -
  Horiz. % 76.48% 95.38% 92.11% 89.70% 80.80% 106.50% 100.00%
PBT 90 2,094 1,499 1,273 565 2,273 1,377 -36.51%
  YoY % -95.70% 39.69% 17.75% 125.31% -75.14% 65.07% -
  Horiz. % 6.54% 152.07% 108.86% 92.45% 41.03% 165.07% 100.00%
Tax -360 -722 -584 -350 -72 -832 -400 -1.74%
  YoY % 50.14% -23.63% -66.86% -386.11% 91.35% -108.00% -
  Horiz. % 90.00% 180.50% 146.00% 87.50% 18.00% 208.00% 100.00%
NP -270 1,372 915 923 493 1,441 977 -
  YoY % -119.68% 49.95% -0.87% 87.22% -65.79% 47.49% -
  Horiz. % -27.64% 140.43% 93.65% 94.47% 50.46% 147.49% 100.00%
NP to SH -258 1,346 942 876 529 1,348 923 -
  YoY % -119.17% 42.89% 7.53% 65.60% -60.76% 46.05% -
  Horiz. % -27.95% 145.83% 102.06% 94.91% 57.31% 146.05% 100.00%
Tax Rate 400.00 % 34.48 % 38.96 % 27.49 % 12.74 % 36.60 % 29.05 % 54.76%
  YoY % 1,060.09% -11.50% 41.72% 115.78% -65.19% 25.99% -
  Horiz. % 1,376.94% 118.69% 134.11% 94.63% 43.86% 125.99% 100.00%
Total Cost 10,632 11,550 11,564 11,230 10,454 12,987 12,571 -2.75%
  YoY % -7.95% -0.12% 2.97% 7.42% -19.50% 3.31% -
  Horiz. % 84.58% 91.88% 91.99% 89.33% 83.16% 103.31% 100.00%
Net Worth 105,184 106,400 105,139 102,199 60,526 102,010 98,372 1.12%
  YoY % -1.14% 1.20% 2.88% 68.85% -40.67% 3.70% -
  Horiz. % 106.92% 108.16% 106.88% 103.89% 61.53% 103.70% 100.00%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 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
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 105,184 106,400 105,139 102,199 60,526 102,010 98,372 1.12%
  YoY % -1.14% 1.20% 2.88% 68.85% -40.67% 3.70% -
  Horiz. % 106.92% 108.16% 106.88% 103.89% 61.53% 103.70% 100.00%
NOSH 60,800 60,800 60,774 60,833 60,526 60,720 60,723 0.02%
  YoY % 0.00% 0.04% -0.10% 0.51% -0.32% -0.00% -
  Horiz. % 100.13% 100.13% 100.08% 100.18% 99.67% 100.00% 100.00%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin -2.61 % 10.62 % 7.33 % 7.59 % 4.50 % 9.99 % 7.21 % -
  YoY % -124.58% 44.88% -3.43% 68.67% -54.95% 38.56% -
  Horiz. % -36.20% 147.30% 101.66% 105.27% 62.41% 138.56% 100.00%
ROE -0.25 % 1.27 % 0.90 % 0.86 % 0.87 % 1.32 % 0.94 % -
  YoY % -119.69% 41.11% 4.65% -1.15% -34.09% 40.43% -
  Horiz. % -26.60% 135.11% 95.74% 91.49% 92.55% 140.43% 100.00%
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 17.04 21.25 20.53 19.98 18.09 23.76 22.31 -4.39%
  YoY % -19.81% 3.51% 2.75% 10.45% -23.86% 6.50% -
  Horiz. % 76.38% 95.25% 92.02% 89.56% 81.08% 106.50% 100.00%
EPS -0.42 2.21 1.55 1.44 0.87 2.22 1.52 -
  YoY % -119.00% 42.58% 7.64% 65.52% -60.81% 46.05% -
  Horiz. % -27.63% 145.39% 101.97% 94.74% 57.24% 146.05% 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 1.7500 1.7300 1.6800 1.0000 1.6800 1.6200 1.10%
  YoY % -1.14% 1.16% 2.98% 68.00% -40.48% 3.70% -
  Horiz. % 106.79% 108.02% 106.79% 103.70% 61.73% 103.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 17.04 21.25 20.52 19.99 18.00 23.73 22.28 -4.37%
  YoY % -19.81% 3.56% 2.65% 11.06% -24.15% 6.51% -
  Horiz. % 76.48% 95.38% 92.10% 89.72% 80.79% 106.51% 100.00%
EPS -0.42 2.21 1.55 1.44 0.87 2.22 1.52 -
  YoY % -119.00% 42.58% 7.64% 65.52% -60.81% 46.05% -
  Horiz. % -27.63% 145.39% 101.97% 94.74% 57.24% 146.05% 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 1.7500 1.7293 1.6809 0.9955 1.6778 1.6180 1.12%
  YoY % -1.14% 1.20% 2.88% 68.85% -40.67% 3.70% -
  Horiz. % 106.92% 108.16% 106.88% 103.89% 61.53% 103.70% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 1.4600 1.5000 1.1900 1.0500 1.0200 1.0100 1.0700 -
P/RPS 8.57 7.06 5.80 5.26 5.64 4.25 4.80 10.13%
  YoY % 21.39% 21.72% 10.27% -6.74% 32.71% -11.46% -
  Horiz. % 178.54% 147.08% 120.83% 109.58% 117.50% 88.54% 100.00%
P/EPS -344.06 67.76 76.77 72.92 116.70 45.50 70.39 -
  YoY % -607.76% -11.74% 5.28% -37.51% 156.48% -35.36% -
  Horiz. % -488.79% 96.26% 109.06% 103.59% 165.79% 64.64% 100.00%
EY -0.29 1.48 1.30 1.37 0.86 2.20 1.42 -
  YoY % -119.59% 13.85% -5.11% 59.30% -60.91% 54.93% -
  Horiz. % -20.42% 104.23% 91.55% 96.48% 60.56% 154.93% 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 0.84 0.86 0.69 0.63 1.02 0.60 0.66 4.10%
  YoY % -2.33% 24.64% 9.52% -38.24% 70.00% -9.09% -
  Horiz. % 127.27% 130.30% 104.55% 95.45% 154.55% 90.91% 100.00%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 28/03/13 30/03/12 30/03/11 26/03/10 25/03/09 28/03/08 23/03/07 -
Price 1.4800 1.3000 1.0300 1.0200 0.6400 0.8800 1.1000 -
P/RPS 8.68 6.12 5.02 5.11 3.54 3.70 4.93 9.88%
  YoY % 41.83% 21.91% -1.76% 44.35% -4.32% -24.95% -
  Horiz. % 176.06% 124.14% 101.83% 103.65% 71.81% 75.05% 100.00%
P/EPS -348.78 58.72 66.45 70.83 73.23 39.64 72.37 -
  YoY % -693.97% -11.63% -6.18% -3.28% 84.74% -45.23% -
  Horiz. % -481.94% 81.14% 91.82% 97.87% 101.19% 54.77% 100.00%
EY -0.29 1.70 1.50 1.41 1.37 2.52 1.38 -
  YoY % -117.06% 13.33% 6.38% 2.92% -45.63% 82.61% -
  Horiz. % -21.01% 123.19% 108.70% 102.17% 99.28% 182.61% 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 0.74 0.60 0.61 0.64 0.52 0.68 3.99%
  YoY % 16.22% 23.33% -1.64% -4.69% 23.08% -23.53% -
  Horiz. % 126.47% 108.82% 88.24% 89.71% 94.12% 76.47% 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.
 


 

191  266  579  1296 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.330.00 
 IKHMAS 0.13+0.005 
 HSI-H6S 0.20+0.015 
 MNC-PA 0.04+0.005 
 FGV 0.95+0.055 
 MNC 0.1150.00 
 HSI-H8B 0.385+0.025 
 SCOMIES 0.125+0.01 
 GPACKET-WB 0.26-0.01 
 HSI-C7J 0.195-0.02 

TOP ARTICLES

1. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
4. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
5. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
6. Loser HL analyst Chye Wen Fei rates Leong Hup buy, but cease coverage on Lay Hong. Herbert
7. Jaks Resources - 1200MW power to fire up Soon ! DK66
8. Jaks Resources - An excellent joint venture deal with CPECC DK66
Partners & Brokers