Highlights

[MBG] YoY Quarter Result on 2011-01-31 [#4]

Stock [MBG]: MINTYE BHD
Announcement Date 30-Mar-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2011
Quarter 31-Jan-2011  [#4]
Profit Trend QoQ -     -21.63%    YoY -     7.53%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Revenue 11,652 10,362 12,922 12,479 12,153 10,947 14,428 -3.50%
  YoY % 12.45% -19.81% 3.55% 2.68% 11.02% -24.13% -
  Horiz. % 80.76% 71.82% 89.56% 86.49% 84.23% 75.87% 100.00%
PBT 1,464 90 2,094 1,499 1,273 565 2,273 -7.06%
  YoY % 1,526.67% -95.70% 39.69% 17.75% 125.31% -75.14% -
  Horiz. % 64.41% 3.96% 92.12% 65.95% 56.01% 24.86% 100.00%
Tax -29 -360 -722 -584 -350 -72 -832 -42.82%
  YoY % 91.94% 50.14% -23.63% -66.86% -386.11% 91.35% -
  Horiz. % 3.49% 43.27% 86.78% 70.19% 42.07% 8.65% 100.00%
NP 1,435 -270 1,372 915 923 493 1,441 -0.07%
  YoY % 631.48% -119.68% 49.95% -0.87% 87.22% -65.79% -
  Horiz. % 99.58% -18.74% 95.21% 63.50% 64.05% 34.21% 100.00%
NP to SH 1,422 -258 1,346 942 876 529 1,348 0.89%
  YoY % 651.16% -119.17% 42.89% 7.53% 65.60% -60.76% -
  Horiz. % 105.49% -19.14% 99.85% 69.88% 64.99% 39.24% 100.00%
Tax Rate 1.98 % 400.00 % 34.48 % 38.96 % 27.49 % 12.74 % 36.60 % -38.47%
  YoY % -99.50% 1,060.09% -11.50% 41.72% 115.78% -65.19% -
  Horiz. % 5.41% 1,092.90% 94.21% 106.45% 75.11% 34.81% 100.00%
Total Cost 10,217 10,632 11,550 11,564 11,230 10,454 12,987 -3.92%
  YoY % -3.90% -7.95% -0.12% 2.97% 7.42% -19.50% -
  Horiz. % 78.67% 81.87% 88.94% 89.04% 86.47% 80.50% 100.00%
Net Worth 106,400 105,184 106,400 105,139 102,199 60,526 102,010 0.70%
  YoY % 1.16% -1.14% 1.20% 2.88% 68.85% -40.67% -
  Horiz. % 104.30% 103.11% 104.30% 103.07% 100.19% 59.33% 100.00%
Dividend
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 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
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Net Worth 106,400 105,184 106,400 105,139 102,199 60,526 102,010 0.70%
  YoY % 1.16% -1.14% 1.20% 2.88% 68.85% -40.67% -
  Horiz. % 104.30% 103.11% 104.30% 103.07% 100.19% 59.33% 100.00%
NOSH 60,800 60,800 60,800 60,774 60,833 60,526 60,720 0.02%
  YoY % 0.00% 0.00% 0.04% -0.10% 0.51% -0.32% -
  Horiz. % 100.13% 100.13% 100.13% 100.09% 100.19% 99.68% 100.00%
Ratio Analysis
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
NP Margin 12.32 % -2.61 % 10.62 % 7.33 % 7.59 % 4.50 % 9.99 % 3.55%
  YoY % 572.03% -124.58% 44.88% -3.43% 68.67% -54.95% -
  Horiz. % 123.32% -26.13% 106.31% 73.37% 75.98% 45.05% 100.00%
ROE 1.34 % -0.25 % 1.27 % 0.90 % 0.86 % 0.87 % 1.32 % 0.25%
  YoY % 636.00% -119.69% 41.11% 4.65% -1.15% -34.09% -
  Horiz. % 101.52% -18.94% 96.21% 68.18% 65.15% 65.91% 100.00%
Per Share
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 19.16 17.04 21.25 20.53 19.98 18.09 23.76 -3.52%
  YoY % 12.44% -19.81% 3.51% 2.75% 10.45% -23.86% -
  Horiz. % 80.64% 71.72% 89.44% 86.41% 84.09% 76.14% 100.00%
EPS 2.34 -0.42 2.21 1.55 1.44 0.87 2.22 0.88%
  YoY % 657.14% -119.00% 42.58% 7.64% 65.52% -60.81% -
  Horiz. % 105.41% -18.92% 99.55% 69.82% 64.86% 39.19% 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 1.7500 1.7300 1.6800 1.0000 1.6800 0.68%
  YoY % 1.16% -1.14% 1.16% 2.98% 68.00% -40.48% -
  Horiz. % 104.17% 102.98% 104.17% 102.98% 100.00% 59.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 19.16 17.04 21.25 20.52 19.99 18.00 23.73 -3.50%
  YoY % 12.44% -19.81% 3.56% 2.65% 11.06% -24.15% -
  Horiz. % 80.74% 71.81% 89.55% 86.47% 84.24% 75.85% 100.00%
EPS 2.34 -0.42 2.21 1.55 1.44 0.87 2.22 0.88%
  YoY % 657.14% -119.00% 42.58% 7.64% 65.52% -60.81% -
  Horiz. % 105.41% -18.92% 99.55% 69.82% 64.86% 39.19% 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 1.7500 1.7293 1.6809 0.9955 1.6778 0.70%
  YoY % 1.16% -1.14% 1.20% 2.88% 68.85% -40.67% -
  Horiz. % 104.30% 103.11% 104.30% 103.07% 100.18% 59.33% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 -
Price 1.4000 1.4600 1.5000 1.1900 1.0500 1.0200 1.0100 -
P/RPS 7.31 8.57 7.06 5.80 5.26 5.64 4.25 9.45%
  YoY % -14.70% 21.39% 21.72% 10.27% -6.74% 32.71% -
  Horiz. % 172.00% 201.65% 166.12% 136.47% 123.76% 132.71% 100.00%
P/EPS 59.86 -344.06 67.76 76.77 72.92 116.70 45.50 4.67%
  YoY % 117.40% -607.76% -11.74% 5.28% -37.51% 156.48% -
  Horiz. % 131.56% -756.18% 148.92% 168.73% 160.26% 256.48% 100.00%
EY 1.67 -0.29 1.48 1.30 1.37 0.86 2.20 -4.49%
  YoY % 675.86% -119.59% 13.85% -5.11% 59.30% -60.91% -
  Horiz. % 75.91% -13.18% 67.27% 59.09% 62.27% 39.09% 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 0.80 0.84 0.86 0.69 0.63 1.02 0.60 4.91%
  YoY % -4.76% -2.33% 24.64% 9.52% -38.24% 70.00% -
  Horiz. % 133.33% 140.00% 143.33% 115.00% 105.00% 170.00% 100.00%
Price Multiplier on Announcement Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 28/03/14 28/03/13 30/03/12 30/03/11 26/03/10 25/03/09 28/03/08 -
Price 1.3500 1.4800 1.3000 1.0300 1.0200 0.6400 0.8800 -
P/RPS 7.04 8.68 6.12 5.02 5.11 3.54 3.70 11.31%
  YoY % -18.89% 41.83% 21.91% -1.76% 44.35% -4.32% -
  Horiz. % 190.27% 234.59% 165.41% 135.68% 138.11% 95.68% 100.00%
P/EPS 57.72 -348.78 58.72 66.45 70.83 73.23 39.64 6.46%
  YoY % 116.55% -693.97% -11.63% -6.18% -3.28% 84.74% -
  Horiz. % 145.61% -879.87% 148.13% 167.63% 178.68% 184.74% 100.00%
EY 1.73 -0.29 1.70 1.50 1.41 1.37 2.52 -6.07%
  YoY % 696.55% -117.06% 13.33% 6.38% 2.92% -45.63% -
  Horiz. % 68.65% -11.51% 67.46% 59.52% 55.95% 54.37% 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 0.77 0.86 0.74 0.60 0.61 0.64 0.52 6.76%
  YoY % -10.47% 16.22% 23.33% -1.64% -4.69% 23.08% -
  Horiz. % 148.08% 165.38% 142.31% 115.38% 117.31% 123.08% 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.
 


 

413  296  522  772 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.455+0.01 
 PUC 0.0550.00 
 MTAG 0.51+0.025 
 SAPNRG 0.27-0.005 
 ARMADA 0.445+0.005 
 MYEG 1.26+0.01 
 GPACKET-WB 0.325+0.005 
 KNM-WB 0.185+0.005 
 HSI-C7F 0.335-0.035 
 HSI-H8B 0.205+0.02 

TOP ARTICLES

1. OVERLOOKED GEM : BENEFICIARY OF BUDGET 2020 !!! Bursa Master
2. Dayang’s Price Rise is not Reflected on Naim - Koon Yew Yin Koon Yew Yin's Blog
3. THE NUMBER ONE CHAMPION UP-TRENDING STOCK OF BURSA FOR YEAR 2019, 2020, 2021 ALL MUST NOT MISS NOW!! THE INVESTMENT APPROACH OF CALVIN TAN
4. Bumi Armada: What Happened and Why? Weekly GreenTrade$ watchlist
5. MUI PROPERTY (3913) HIGH VALUE STOCK WITH POWERFUL GROWTH CATALYST, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. SAPNRG or SAPNRG-WA? i3gambler
7. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
8. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers