Highlights

[MBG] YoY Quarter Result on 2011-07-31 [#2]

Stock [MBG]: MINTYE BHD
Announcement Date 29-Sep-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2012
Quarter 31-Jul-2011  [#2]
Profit Trend QoQ -     73.91%    YoY -     42.77%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Revenue 13,585 11,442 15,448 15,491 13,196 13,736 15,482 -2.15%
  YoY % 18.73% -25.93% -0.28% 17.39% -3.93% -11.28% -
  Horiz. % 87.75% 73.91% 99.78% 100.06% 85.23% 88.72% 100.00%
PBT 952 1,605 3,733 3,051 2,148 3,539 2,986 -17.34%
  YoY % -40.69% -57.01% 22.35% 42.04% -39.30% 18.52% -
  Horiz. % 31.88% 53.75% 125.02% 102.18% 71.94% 118.52% 100.00%
Tax -234 -400 -844 -892 -575 -801 -1,669 -27.91%
  YoY % 41.50% 52.61% 5.38% -55.13% 28.21% 52.01% -
  Horiz. % 14.02% 23.97% 50.57% 53.45% 34.45% 47.99% 100.00%
NP 718 1,205 2,889 2,159 1,573 2,738 1,317 -9.61%
  YoY % -40.41% -58.29% 33.81% 37.25% -42.55% 107.90% -
  Horiz. % 54.52% 91.50% 219.36% 163.93% 119.44% 207.90% 100.00%
NP to SH 709 1,205 2,883 2,153 1,508 2,712 1,112 -7.22%
  YoY % -41.16% -58.20% 33.91% 42.77% -44.40% 143.88% -
  Horiz. % 63.76% 108.36% 259.26% 193.62% 135.61% 243.88% 100.00%
Tax Rate 24.58 % 24.92 % 22.61 % 29.24 % 26.77 % 22.63 % 55.89 % -12.79%
  YoY % -1.36% 10.22% -22.67% 9.23% 18.29% -59.51% -
  Horiz. % 43.98% 44.59% 40.45% 52.32% 47.90% 40.49% 100.00%
Total Cost 12,867 10,237 12,559 13,332 11,623 10,998 14,165 -1.59%
  YoY % 25.69% -18.49% -5.80% 14.70% 5.68% -22.36% -
  Horiz. % 90.84% 72.27% 88.66% 94.12% 82.05% 77.64% 100.00%
Net Worth 106,400 104,576 105,184 103,392 107,019 103,980 103,908 0.40%
  YoY % 1.74% -0.58% 1.73% -3.39% 2.92% 0.07% -
  Horiz. % 102.40% 100.64% 101.23% 99.50% 102.99% 100.07% 100.00%
Dividend
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Div 1,824 3,648 7,600 7,602 6,080 - - -
  YoY % -50.00% -52.00% -0.03% 25.03% 0.00% 0.00% -
  Horiz. % 30.00% 59.99% 124.99% 125.03% 100.00% - -
Div Payout % 257.26 % 302.74 % 263.61 % 353.11 % 403.23 % - % - % -
  YoY % -15.02% 14.84% -25.35% -12.43% 0.00% 0.00% -
  Horiz. % 63.80% 75.08% 65.37% 87.57% 100.00% - -
Equity
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Net Worth 106,400 104,576 105,184 103,392 107,019 103,980 103,908 0.40%
  YoY % 1.74% -0.58% 1.73% -3.39% 2.92% 0.07% -
  Horiz. % 102.40% 100.64% 101.23% 99.50% 102.99% 100.07% 100.00%
NOSH 60,800 60,800 60,800 60,819 60,806 60,807 60,765 0.01%
  YoY % 0.00% 0.00% -0.03% 0.02% -0.00% 0.07% -
  Horiz. % 100.06% 100.06% 100.06% 100.09% 100.07% 100.07% 100.00%
Ratio Analysis
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
NP Margin 5.29 % 10.53 % 18.70 % 13.94 % 11.92 % 19.93 % 8.51 % -7.61%
  YoY % -49.76% -43.69% 34.15% 16.95% -40.19% 134.20% -
  Horiz. % 62.16% 123.74% 219.74% 163.81% 140.07% 234.20% 100.00%
ROE 0.67 % 1.15 % 2.74 % 2.08 % 1.41 % 2.61 % 1.07 % -7.50%
  YoY % -41.74% -58.03% 31.73% 47.52% -45.98% 143.93% -
  Horiz. % 62.62% 107.48% 256.07% 194.39% 131.78% 243.93% 100.00%
Per Share
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 22.34 18.82 25.41 25.47 21.70 22.59 25.48 -2.17%
  YoY % 18.70% -25.93% -0.24% 17.37% -3.94% -11.34% -
  Horiz. % 87.68% 73.86% 99.73% 99.96% 85.16% 88.66% 100.00%
EPS 1.17 1.98 4.74 3.54 2.48 4.46 1.83 -7.18%
  YoY % -40.91% -58.23% 33.90% 42.74% -44.39% 143.72% -
  Horiz. % 63.93% 108.20% 259.02% 193.44% 135.52% 243.72% 100.00%
DPS 3.00 6.00 12.50 12.50 10.00 0.00 0.00 -
  YoY % -50.00% -52.00% 0.00% 25.00% 0.00% 0.00% -
  Horiz. % 30.00% 60.00% 125.00% 125.00% 100.00% - -
NAPS 1.7500 1.7200 1.7300 1.7000 1.7600 1.7100 1.7100 0.39%
  YoY % 1.74% -0.58% 1.76% -3.41% 2.92% 0.00% -
  Horiz. % 102.34% 100.58% 101.17% 99.42% 102.92% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 22.34 18.82 25.41 25.48 21.70 22.59 25.46 -2.15%
  YoY % 18.70% -25.93% -0.27% 17.42% -3.94% -11.27% -
  Horiz. % 87.75% 73.92% 99.80% 100.08% 85.23% 88.73% 100.00%
EPS 1.17 1.98 4.74 3.54 2.48 4.46 1.83 -7.18%
  YoY % -40.91% -58.23% 33.90% 42.74% -44.39% 143.72% -
  Horiz. % 63.93% 108.20% 259.02% 193.44% 135.52% 243.72% 100.00%
DPS 3.00 6.00 12.50 12.50 10.00 0.00 0.00 -
  YoY % -50.00% -52.00% 0.00% 25.00% 0.00% 0.00% -
  Horiz. % 30.00% 60.00% 125.00% 125.00% 100.00% - -
NAPS 1.7500 1.7200 1.7300 1.7005 1.7602 1.7102 1.7090 0.40%
  YoY % 1.74% -0.58% 1.73% -3.39% 2.92% 0.07% -
  Horiz. % 102.40% 100.64% 101.23% 99.50% 103.00% 100.07% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 -
Price 1.3000 1.4000 1.4400 1.2200 1.2000 0.9900 1.0800 -
P/RPS 5.82 7.44 5.67 4.79 5.53 4.38 4.24 5.42%
  YoY % -21.77% 31.22% 18.37% -13.38% 26.26% 3.30% -
  Horiz. % 137.26% 175.47% 133.73% 112.97% 130.42% 103.30% 100.00%
P/EPS 111.48 70.64 30.37 34.46 48.39 22.20 59.02 11.18%
  YoY % 57.81% 132.60% -11.87% -28.79% 117.97% -62.39% -
  Horiz. % 188.89% 119.69% 51.46% 58.39% 81.99% 37.61% 100.00%
EY 0.90 1.42 3.29 2.90 2.07 4.51 1.69 -9.96%
  YoY % -36.62% -56.84% 13.45% 40.10% -54.10% 166.86% -
  Horiz. % 53.25% 84.02% 194.67% 171.60% 122.49% 266.86% 100.00%
DY 2.31 4.29 8.68 10.25 8.33 0.00 0.00 -
  YoY % -46.15% -50.58% -15.32% 23.05% 0.00% 0.00% -
  Horiz. % 27.73% 51.50% 104.20% 123.05% 100.00% - -
P/NAPS 0.74 0.81 0.83 0.72 0.68 0.58 0.63 2.72%
  YoY % -8.64% -2.41% 15.28% 5.88% 17.24% -7.94% -
  Horiz. % 117.46% 128.57% 131.75% 114.29% 107.94% 92.06% 100.00%
Price Multiplier on Announcement Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 26/09/14 27/09/13 27/09/12 29/09/11 30/09/10 24/09/09 26/09/08 -
Price 1.2500 1.4200 1.4400 1.1700 1.1400 0.9200 0.8400 -
P/RPS 5.59 7.55 5.67 4.59 5.25 4.07 3.30 9.18%
  YoY % -25.96% 33.16% 23.53% -12.57% 28.99% 23.33% -
  Horiz. % 169.39% 228.79% 171.82% 139.09% 159.09% 123.33% 100.00%
P/EPS 107.19 71.65 30.37 33.05 45.97 20.63 45.90 15.18%
  YoY % 49.60% 135.92% -8.11% -28.11% 122.83% -55.05% -
  Horiz. % 233.53% 156.10% 66.17% 72.00% 100.15% 44.95% 100.00%
EY 0.93 1.40 3.29 3.03 2.18 4.85 2.18 -13.23%
  YoY % -33.57% -57.45% 8.58% 38.99% -55.05% 122.48% -
  Horiz. % 42.66% 64.22% 150.92% 138.99% 100.00% 222.48% 100.00%
DY 2.40 4.23 8.68 10.68 8.77 0.00 0.00 -
  YoY % -43.26% -51.27% -18.73% 21.78% 0.00% 0.00% -
  Horiz. % 27.37% 48.23% 98.97% 121.78% 100.00% - -
P/NAPS 0.71 0.83 0.83 0.69 0.65 0.54 0.49 6.37%
  YoY % -14.46% 0.00% 20.29% 6.15% 20.37% 10.20% -
  Horiz. % 144.90% 169.39% 169.39% 140.82% 132.65% 110.20% 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.
 


 

2001 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.860.00 
 KOTRA 2.060.00 
 UCREST 0.160.00 
 PINEAPP 0.3850.00 
 PUC 0.0550.00 
 WILLOW 0.4350.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0650.00 
 BTECH 0.220.00 
 3A 0.800.00 
Partners & Brokers