Highlights

[MBG] YoY Quarter Result on 2008-07-31 [#2]

Stock [MBG]: MINTYE BHD
Announcement Date 26-Sep-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2009
Quarter 31-Jul-2008  [#2]
Profit Trend QoQ -     23.01%    YoY -     -31.78%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Revenue 15,491 13,196 13,736 15,482 13,765 12,645 14,678 0.90%
  YoY % 17.39% -3.93% -11.28% 12.47% 8.86% -13.85% -
  Horiz. % 105.54% 89.90% 93.58% 105.48% 93.78% 86.15% 100.00%
PBT 3,051 2,148 3,539 2,986 2,130 1,717 3,177 -0.67%
  YoY % 42.04% -39.30% 18.52% 40.19% 24.05% -45.96% -
  Horiz. % 96.03% 67.61% 111.39% 93.99% 67.04% 54.04% 100.00%
Tax -892 -575 -801 -1,669 -446 -418 -506 9.90%
  YoY % -55.13% 28.21% 52.01% -274.22% -6.70% 17.39% -
  Horiz. % 176.28% 113.64% 158.30% 329.84% 88.14% 82.61% 100.00%
NP 2,159 1,573 2,738 1,317 1,684 1,299 2,671 -3.48%
  YoY % 37.25% -42.55% 107.90% -21.79% 29.64% -51.37% -
  Horiz. % 80.83% 58.89% 102.51% 49.31% 63.05% 48.63% 100.00%
NP to SH 2,153 1,508 2,712 1,112 1,630 1,276 2,629 -3.27%
  YoY % 42.77% -44.40% 143.88% -31.78% 27.74% -51.46% -
  Horiz. % 81.89% 57.36% 103.16% 42.30% 62.00% 48.54% 100.00%
Tax Rate 29.24 % 26.77 % 22.63 % 55.89 % 20.94 % 24.34 % 15.93 % 10.65%
  YoY % 9.23% 18.29% -59.51% 166.91% -13.97% 52.79% -
  Horiz. % 183.55% 168.05% 142.06% 350.85% 131.45% 152.79% 100.00%
Total Cost 13,332 11,623 10,998 14,165 12,081 11,346 12,007 1.76%
  YoY % 14.70% 5.68% -22.36% 17.25% 6.48% -5.51% -
  Horiz. % 111.04% 96.80% 91.60% 117.97% 100.62% 94.49% 100.00%
Net Worth 103,392 107,019 103,980 103,908 101,570 97,219 92,501 1.87%
  YoY % -3.39% 2.92% 0.07% 2.30% 4.48% 5.10% -
  Horiz. % 111.77% 115.69% 112.41% 112.33% 109.80% 105.10% 100.00%
Dividend
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Div 7,602 6,080 - - - - 3,651 12.99%
  YoY % 25.03% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 208.21% 166.53% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % 353.11 % 403.23 % - % - % - % - % 138.89 % 16.82%
  YoY % -12.43% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 254.24% 290.32% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Net Worth 103,392 107,019 103,980 103,908 101,570 97,219 92,501 1.87%
  YoY % -3.39% 2.92% 0.07% 2.30% 4.48% 5.10% -
  Horiz. % 111.77% 115.69% 112.41% 112.33% 109.80% 105.10% 100.00%
NOSH 60,819 60,806 60,807 60,765 60,820 60,761 60,856 -0.01%
  YoY % 0.02% -0.00% 0.07% -0.09% 0.10% -0.16% -
  Horiz. % 99.94% 99.92% 99.92% 99.85% 99.94% 99.84% 100.00%
Ratio Analysis
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
NP Margin 13.94 % 11.92 % 19.93 % 8.51 % 12.23 % 10.27 % 18.20 % -4.35%
  YoY % 16.95% -40.19% 134.20% -30.42% 19.08% -43.57% -
  Horiz. % 76.59% 65.49% 109.51% 46.76% 67.20% 56.43% 100.00%
ROE 2.08 % 1.41 % 2.61 % 1.07 % 1.60 % 1.31 % 2.84 % -5.06%
  YoY % 47.52% -45.98% 143.93% -33.12% 22.14% -53.87% -
  Horiz. % 73.24% 49.65% 91.90% 37.68% 56.34% 46.13% 100.00%
Per Share
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
RPS 25.47 21.70 22.59 25.48 22.63 20.81 24.12 0.91%
  YoY % 17.37% -3.94% -11.34% 12.59% 8.75% -13.72% -
  Horiz. % 105.60% 89.97% 93.66% 105.64% 93.82% 86.28% 100.00%
EPS 3.54 2.48 4.46 1.83 2.68 2.10 4.32 -3.26%
  YoY % 42.74% -44.39% 143.72% -31.72% 27.62% -51.39% -
  Horiz. % 81.94% 57.41% 103.24% 42.36% 62.04% 48.61% 100.00%
DPS 12.50 10.00 0.00 0.00 0.00 0.00 6.00 13.01%
  YoY % 25.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 208.33% 166.67% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.7000 1.7600 1.7100 1.7100 1.6700 1.6000 1.5200 1.88%
  YoY % -3.41% 2.92% 0.00% 2.40% 4.37% 5.26% -
  Horiz. % 111.84% 115.79% 112.50% 112.50% 109.87% 105.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
RPS 25.48 21.70 22.59 25.46 22.64 20.80 24.14 0.90%
  YoY % 17.42% -3.94% -11.27% 12.46% 8.85% -13.84% -
  Horiz. % 105.55% 89.89% 93.58% 105.47% 93.79% 86.16% 100.00%
EPS 3.54 2.48 4.46 1.83 2.68 2.10 4.32 -3.26%
  YoY % 42.74% -44.39% 143.72% -31.72% 27.62% -51.39% -
  Horiz. % 81.94% 57.41% 103.24% 42.36% 62.04% 48.61% 100.00%
DPS 12.50 10.00 0.00 0.00 0.00 0.00 6.01 12.97%
  YoY % 25.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 207.99% 166.39% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.7005 1.7602 1.7102 1.7090 1.6706 1.5990 1.5214 1.87%
  YoY % -3.39% 2.92% 0.07% 2.30% 4.48% 5.10% -
  Horiz. % 111.77% 115.70% 112.41% 112.33% 109.81% 105.10% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Date 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 -
Price 1.2200 1.2000 0.9900 1.0800 1.2000 1.0800 1.2500 -
P/RPS 4.79 5.53 4.38 4.24 5.30 5.19 5.18 -1.30%
  YoY % -13.38% 26.26% 3.30% -20.00% 2.12% 0.19% -
  Horiz. % 92.47% 106.76% 84.56% 81.85% 102.32% 100.19% 100.00%
P/EPS 34.46 48.39 22.20 59.02 44.78 51.43 28.94 2.95%
  YoY % -28.79% 117.97% -62.39% 31.80% -12.93% 77.71% -
  Horiz. % 119.07% 167.21% 76.71% 203.94% 154.73% 177.71% 100.00%
EY 2.90 2.07 4.51 1.69 2.23 1.94 3.46 -2.90%
  YoY % 40.10% -54.10% 166.86% -24.22% 14.95% -43.93% -
  Horiz. % 83.82% 59.83% 130.35% 48.84% 64.45% 56.07% 100.00%
DY 10.25 8.33 0.00 0.00 0.00 0.00 4.80 13.47%
  YoY % 23.05% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 213.54% 173.54% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.72 0.68 0.58 0.63 0.72 0.68 0.82 -2.14%
  YoY % 5.88% 17.24% -7.94% -12.50% 5.88% -17.07% -
  Horiz. % 87.80% 82.93% 70.73% 76.83% 87.80% 82.93% 100.00%
Price Multiplier on Announcement Date
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Date 29/09/11 30/09/10 24/09/09 26/09/08 28/09/07 14/09/06 28/09/05 -
Price 1.1700 1.1400 0.9200 0.8400 1.2000 1.3000 1.2000 -
P/RPS 4.59 5.25 4.07 3.30 5.30 6.25 4.98 -1.35%
  YoY % -12.57% 28.99% 23.33% -37.74% -15.20% 25.50% -
  Horiz. % 92.17% 105.42% 81.73% 66.27% 106.43% 125.50% 100.00%
P/EPS 33.05 45.97 20.63 45.90 44.78 61.90 27.78 2.94%
  YoY % -28.11% 122.83% -55.05% 2.50% -27.66% 122.82% -
  Horiz. % 118.97% 165.48% 74.26% 165.23% 161.20% 222.82% 100.00%
EY 3.03 2.18 4.85 2.18 2.23 1.62 3.60 -2.83%
  YoY % 38.99% -55.05% 122.48% -2.24% 37.65% -55.00% -
  Horiz. % 84.17% 60.56% 134.72% 60.56% 61.94% 45.00% 100.00%
DY 10.68 8.77 0.00 0.00 0.00 0.00 5.00 13.48%
  YoY % 21.78% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 213.60% 175.40% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.69 0.65 0.54 0.49 0.72 0.81 0.79 -2.23%
  YoY % 6.15% 20.37% 10.20% -31.94% -11.11% 2.53% -
  Horiz. % 87.34% 82.28% 68.35% 62.03% 91.14% 102.53% 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.
 


 

263  431  556  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 HSI-H8F 0.395+0.095 
 SAPNRG 0.290.00 
 NETX 0.02-0.005 
 HSI-C7K 0.36-0.08 
 ARMADA 0.49-0.005 
 VELESTO 0.390.00 
 MTAG 0.625+0.005 
 HSI-C7J 0.12-0.03 
 PERDANA 0.46+0.03 

TOP ARTICLES

1. Dayang: Give Me Free Money kcchongnz kcchongnz blog
2. Stocks on Radar - Sapura Energy (5218) AmInvest Research Reports
3. UPTREND IN OIL RELATED STOCKS LIKELY TO CONTINUE Oil and Gas Malaysia News
4. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
5. OFI 决战股海
6. Technical View - MTAG Group Bhd (MTAG, 0213) Rakuten Trade Research Reports
7. The New Proton BFM Podcast
8. Thai AirAsia 2019 Q3 Result Good Articles to Share
Partners & Brokers