Highlights

[MBG] YoY Quarter Result on 2009-07-31 [#2]

Stock [MBG]: MINTYE BHD
Announcement Date 24-Sep-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2010
Quarter 31-Jul-2009  [#2]
Profit Trend QoQ -     38.79%    YoY -     143.88%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 15,448 15,491 13,196 13,736 15,482 13,765 12,645 3.39%
  YoY % -0.28% 17.39% -3.93% -11.28% 12.47% 8.86% -
  Horiz. % 122.17% 122.51% 104.36% 108.63% 122.44% 108.86% 100.00%
PBT 3,733 3,051 2,148 3,539 2,986 2,130 1,717 13.81%
  YoY % 22.35% 42.04% -39.30% 18.52% 40.19% 24.05% -
  Horiz. % 217.41% 177.69% 125.10% 206.12% 173.91% 124.05% 100.00%
Tax -844 -892 -575 -801 -1,669 -446 -418 12.41%
  YoY % 5.38% -55.13% 28.21% 52.01% -274.22% -6.70% -
  Horiz. % 201.91% 213.40% 137.56% 191.63% 399.28% 106.70% 100.00%
NP 2,889 2,159 1,573 2,738 1,317 1,684 1,299 14.24%
  YoY % 33.81% 37.25% -42.55% 107.90% -21.79% 29.64% -
  Horiz. % 222.40% 166.20% 121.09% 210.78% 101.39% 129.64% 100.00%
NP to SH 2,883 2,153 1,508 2,712 1,112 1,630 1,276 14.54%
  YoY % 33.91% 42.77% -44.40% 143.88% -31.78% 27.74% -
  Horiz. % 225.94% 168.73% 118.18% 212.54% 87.15% 127.74% 100.00%
Tax Rate 22.61 % 29.24 % 26.77 % 22.63 % 55.89 % 20.94 % 24.34 % -1.22%
  YoY % -22.67% 9.23% 18.29% -59.51% 166.91% -13.97% -
  Horiz. % 92.89% 120.13% 109.98% 92.97% 229.62% 86.03% 100.00%
Total Cost 12,559 13,332 11,623 10,998 14,165 12,081 11,346 1.71%
  YoY % -5.80% 14.70% 5.68% -22.36% 17.25% 6.48% -
  Horiz. % 110.69% 117.50% 102.44% 96.93% 124.85% 106.48% 100.00%
Net Worth 105,184 103,392 107,019 103,980 103,908 101,570 97,219 1.32%
  YoY % 1.73% -3.39% 2.92% 0.07% 2.30% 4.48% -
  Horiz. % 108.19% 106.35% 110.08% 106.95% 106.88% 104.48% 100.00%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div 7,600 7,602 6,080 - - - - -
  YoY % -0.03% 25.03% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 124.99% 125.03% 100.00% - - - -
Div Payout % 263.61 % 353.11 % 403.23 % - % - % - % - % -
  YoY % -25.35% -12.43% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 65.37% 87.57% 100.00% - - - -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 105,184 103,392 107,019 103,980 103,908 101,570 97,219 1.32%
  YoY % 1.73% -3.39% 2.92% 0.07% 2.30% 4.48% -
  Horiz. % 108.19% 106.35% 110.08% 106.95% 106.88% 104.48% 100.00%
NOSH 60,800 60,819 60,806 60,807 60,765 60,820 60,761 0.01%
  YoY % -0.03% 0.02% -0.00% 0.07% -0.09% 0.10% -
  Horiz. % 100.06% 100.09% 100.07% 100.07% 100.01% 100.10% 100.00%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin 18.70 % 13.94 % 11.92 % 19.93 % 8.51 % 12.23 % 10.27 % 10.49%
  YoY % 34.15% 16.95% -40.19% 134.20% -30.42% 19.08% -
  Horiz. % 182.08% 135.74% 116.07% 194.06% 82.86% 119.08% 100.00%
ROE 2.74 % 2.08 % 1.41 % 2.61 % 1.07 % 1.60 % 1.31 % 13.07%
  YoY % 31.73% 47.52% -45.98% 143.93% -33.12% 22.14% -
  Horiz. % 209.16% 158.78% 107.63% 199.24% 81.68% 122.14% 100.00%
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 25.41 25.47 21.70 22.59 25.48 22.63 20.81 3.38%
  YoY % -0.24% 17.37% -3.94% -11.34% 12.59% 8.75% -
  Horiz. % 122.10% 122.39% 104.28% 108.55% 122.44% 108.75% 100.00%
EPS 4.74 3.54 2.48 4.46 1.83 2.68 2.10 14.52%
  YoY % 33.90% 42.74% -44.39% 143.72% -31.72% 27.62% -
  Horiz. % 225.71% 168.57% 118.10% 212.38% 87.14% 127.62% 100.00%
DPS 12.50 12.50 10.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 25.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.00% 125.00% 100.00% - - - -
NAPS 1.7300 1.7000 1.7600 1.7100 1.7100 1.6700 1.6000 1.31%
  YoY % 1.76% -3.41% 2.92% 0.00% 2.40% 4.37% -
  Horiz. % 108.12% 106.25% 110.00% 106.88% 106.88% 104.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,684
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 25.41 25.48 21.70 22.59 25.46 22.64 20.80 3.39%
  YoY % -0.27% 17.42% -3.94% -11.27% 12.46% 8.85% -
  Horiz. % 122.16% 122.50% 104.33% 108.61% 122.40% 108.85% 100.00%
EPS 4.74 3.54 2.48 4.46 1.83 2.68 2.10 14.52%
  YoY % 33.90% 42.74% -44.39% 143.72% -31.72% 27.62% -
  Horiz. % 225.71% 168.57% 118.10% 212.38% 87.14% 127.62% 100.00%
DPS 12.50 12.50 10.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 25.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.00% 125.00% 100.00% - - - -
NAPS 1.7300 1.7005 1.7602 1.7102 1.7090 1.6706 1.5990 1.32%
  YoY % 1.73% -3.39% 2.92% 0.07% 2.30% 4.48% -
  Horiz. % 108.19% 106.35% 110.08% 106.95% 106.88% 104.48% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 1.4400 1.2200 1.2000 0.9900 1.0800 1.2000 1.0800 -
P/RPS 5.67 4.79 5.53 4.38 4.24 5.30 5.19 1.48%
  YoY % 18.37% -13.38% 26.26% 3.30% -20.00% 2.12% -
  Horiz. % 109.25% 92.29% 106.55% 84.39% 81.70% 102.12% 100.00%
P/EPS 30.37 34.46 48.39 22.20 59.02 44.78 51.43 -8.40%
  YoY % -11.87% -28.79% 117.97% -62.39% 31.80% -12.93% -
  Horiz. % 59.05% 67.00% 94.09% 43.17% 114.76% 87.07% 100.00%
EY 3.29 2.90 2.07 4.51 1.69 2.23 1.94 9.19%
  YoY % 13.45% 40.10% -54.10% 166.86% -24.22% 14.95% -
  Horiz. % 169.59% 149.48% 106.70% 232.47% 87.11% 114.95% 100.00%
DY 8.68 10.25 8.33 0.00 0.00 0.00 0.00 -
  YoY % -15.32% 23.05% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 104.20% 123.05% 100.00% - - - -
P/NAPS 0.83 0.72 0.68 0.58 0.63 0.72 0.68 3.37%
  YoY % 15.28% 5.88% 17.24% -7.94% -12.50% 5.88% -
  Horiz. % 122.06% 105.88% 100.00% 85.29% 92.65% 105.88% 100.00%
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 27/09/12 29/09/11 30/09/10 24/09/09 26/09/08 28/09/07 14/09/06 -
Price 1.4400 1.1700 1.1400 0.9200 0.8400 1.2000 1.3000 -
P/RPS 5.67 4.59 5.25 4.07 3.30 5.30 6.25 -1.61%
  YoY % 23.53% -12.57% 28.99% 23.33% -37.74% -15.20% -
  Horiz. % 90.72% 73.44% 84.00% 65.12% 52.80% 84.80% 100.00%
P/EPS 30.37 33.05 45.97 20.63 45.90 44.78 61.90 -11.18%
  YoY % -8.11% -28.11% 122.83% -55.05% 2.50% -27.66% -
  Horiz. % 49.06% 53.39% 74.26% 33.33% 74.15% 72.34% 100.00%
EY 3.29 3.03 2.18 4.85 2.18 2.23 1.62 12.52%
  YoY % 8.58% 38.99% -55.05% 122.48% -2.24% 37.65% -
  Horiz. % 203.09% 187.04% 134.57% 299.38% 134.57% 137.65% 100.00%
DY 8.68 10.68 8.77 0.00 0.00 0.00 0.00 -
  YoY % -18.73% 21.78% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 98.97% 121.78% 100.00% - - - -
P/NAPS 0.83 0.69 0.65 0.54 0.49 0.72 0.81 0.41%
  YoY % 20.29% 6.15% 20.37% 10.20% -31.94% -11.11% -
  Horiz. % 102.47% 85.19% 80.25% 66.67% 60.49% 88.89% 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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
3. PANTECH(5125) OR ALL-TECHNOLOGY STOCK IN THE OIL AND GAS SUPER BOOM TIME, CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
4. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
5. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
6. DIALOG (O&G Stock) : Will This Be Another QL RESOURCES DUTCH LADY OR NESTLE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. The Bonuses of Airasia Windfall Profit
8. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
Partners & Brokers