Highlights

[MBG] YoY Quarter Result on 2009-10-31 [#3]

Stock [MBG]: MINTYE BHD
Announcement Date 15-Dec-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2010
Quarter 31-Oct-2009  [#3]
Profit Trend QoQ -     -59.99%    YoY -     246.42%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 10,984 15,073 12,489 13,008 13,062 12,587 12,777 -2.49%
  YoY % -27.13% 20.69% -3.99% -0.41% 3.77% -1.49% -
  Horiz. % 85.97% 117.97% 97.75% 101.81% 102.23% 98.51% 100.00%
PBT 208 2,280 1,596 1,747 69 2,750 4,314 -39.64%
  YoY % -90.88% 42.86% -8.64% 2,431.88% -97.49% -36.25% -
  Horiz. % 4.82% 52.85% 37.00% 40.50% 1.60% 63.75% 100.00%
Tax 243 -556 -397 -673 -621 -28 -400 -
  YoY % 143.71% -40.05% 41.01% -8.37% -2,117.86% 93.00% -
  Horiz. % -60.75% 139.00% 99.25% 168.25% 155.25% 7.00% 100.00%
NP 451 1,724 1,199 1,074 -552 2,722 3,914 -30.22%
  YoY % -73.84% 43.79% 11.64% 294.57% -120.28% -30.45% -
  Horiz. % 11.52% 44.05% 30.63% 27.44% -14.10% 69.55% 100.00%
NP to SH 446 1,724 1,202 1,085 -741 2,689 3,941 -30.43%
  YoY % -74.13% 43.43% 10.78% 246.42% -127.56% -31.77% -
  Horiz. % 11.32% 43.75% 30.50% 27.53% -18.80% 68.23% 100.00%
Tax Rate -116.83 % 24.39 % 24.87 % 38.52 % 900.00 % 1.02 % 9.27 % -
  YoY % -579.01% -1.93% -35.44% -95.72% 88,135.30% -89.00% -
  Horiz. % -1,260.30% 263.11% 268.28% 415.53% 9,708.74% 11.00% 100.00%
Total Cost 10,533 13,349 11,290 11,934 13,614 9,865 8,863 2.92%
  YoY % -21.10% 18.24% -5.40% -12.34% 38.00% 11.31% -
  Horiz. % 118.84% 150.61% 127.38% 134.65% 153.60% 111.31% 100.00%
Net Worth 105,184 104,780 103,809 101,794 99,002 100,381 97,308 1.30%
  YoY % 0.39% 0.94% 1.98% 2.82% -1.37% 3.16% -
  Horiz. % 108.09% 107.68% 106.68% 104.61% 101.74% 103.16% 100.00%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div - 7,614 - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 441.70 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 105,184 104,780 103,809 101,794 99,002 100,381 97,308 1.30%
  YoY % 0.39% 0.94% 1.98% 2.82% -1.37% 3.16% -
  Horiz. % 108.09% 107.68% 106.68% 104.61% 101.74% 103.16% 100.00%
NOSH 60,800 60,918 60,707 60,955 60,737 60,837 60,817 -0.00%
  YoY % -0.19% 0.35% -0.41% 0.36% -0.16% 0.03% -
  Horiz. % 99.97% 100.17% 99.82% 100.23% 99.87% 100.03% 100.00%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 4.11 % 11.44 % 9.60 % 8.26 % -4.23 % 21.63 % 30.63 % -28.43%
  YoY % -64.07% 19.17% 16.22% 295.27% -119.56% -29.38% -
  Horiz. % 13.42% 37.35% 31.34% 26.97% -13.81% 70.62% 100.00%
ROE 0.42 % 1.65 % 1.16 % 1.07 % -0.75 % 2.68 % 4.05 % -31.43%
  YoY % -74.55% 42.24% 8.41% 242.67% -127.99% -33.83% -
  Horiz. % 10.37% 40.74% 28.64% 26.42% -18.52% 66.17% 100.00%
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 18.07 24.74 20.57 21.34 21.51 20.69 21.01 -2.48%
  YoY % -26.96% 20.27% -3.61% -0.79% 3.96% -1.52% -
  Horiz. % 86.01% 117.75% 97.91% 101.57% 102.38% 98.48% 100.00%
EPS 0.73 2.83 1.98 1.78 -1.22 4.42 6.48 -30.48%
  YoY % -74.20% 42.93% 11.24% 245.90% -127.60% -31.79% -
  Horiz. % 11.27% 43.67% 30.56% 27.47% -18.83% 68.21% 100.00%
DPS 0.00 12.50 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 1.7300 1.7200 1.7100 1.6700 1.6300 1.6500 1.6000 1.31%
  YoY % 0.58% 0.58% 2.40% 2.45% -1.21% 3.12% -
  Horiz. % 108.12% 107.50% 106.88% 104.37% 101.87% 103.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 18.07 24.79 20.54 21.39 21.48 20.70 21.01 -2.48%
  YoY % -27.11% 20.69% -3.97% -0.42% 3.77% -1.48% -
  Horiz. % 86.01% 117.99% 97.76% 101.81% 102.24% 98.52% 100.00%
EPS 0.73 2.84 1.98 1.78 -1.22 4.42 6.48 -30.48%
  YoY % -74.30% 43.43% 11.24% 245.90% -127.60% -31.79% -
  Horiz. % 11.27% 43.83% 30.56% 27.47% -18.83% 68.21% 100.00%
DPS 0.00 12.52 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 1.7300 1.7234 1.7074 1.6743 1.6283 1.6510 1.6005 1.30%
  YoY % 0.38% 0.94% 1.98% 2.83% -1.37% 3.16% -
  Horiz. % 108.09% 107.68% 106.68% 104.61% 101.74% 103.16% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 1.4500 1.1600 1.1400 1.0800 0.7600 1.0600 1.0000 -
P/RPS 8.03 4.69 5.54 5.06 3.53 5.12 4.76 9.10%
  YoY % 71.22% -15.34% 9.49% 43.34% -31.05% 7.56% -
  Horiz. % 168.70% 98.53% 116.39% 106.30% 74.16% 107.56% 100.00%
P/EPS 197.67 40.99 57.58 60.67 -62.30 23.98 15.43 52.91%
  YoY % 382.24% -28.81% -5.09% 197.38% -359.80% 55.41% -
  Horiz. % 1,281.08% 265.65% 373.17% 393.20% -403.76% 155.41% 100.00%
EY 0.51 2.44 1.74 1.65 -1.61 4.17 6.48 -34.51%
  YoY % -79.10% 40.23% 5.45% 202.48% -138.61% -35.65% -
  Horiz. % 7.87% 37.65% 26.85% 25.46% -24.85% 64.35% 100.00%
DY 0.00 10.78 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.84 0.67 0.67 0.65 0.47 0.64 0.63 4.91%
  YoY % 25.37% 0.00% 3.08% 38.30% -26.56% 1.59% -
  Horiz. % 133.33% 106.35% 106.35% 103.17% 74.60% 101.59% 100.00%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 21/12/12 28/12/11 20/12/10 15/12/09 12/12/08 14/12/07 22/12/06 -
Price 1.4000 1.1800 1.1700 1.0400 0.8600 1.0200 1.1500 -
P/RPS 7.75 4.77 5.69 4.87 4.00 4.93 5.47 5.97%
  YoY % 62.47% -16.17% 16.84% 21.75% -18.86% -9.87% -
  Horiz. % 141.68% 87.20% 104.02% 89.03% 73.13% 90.13% 100.00%
P/EPS 190.85 41.70 59.09 58.43 -70.49 23.08 17.75 48.51%
  YoY % 357.67% -29.43% 1.13% 182.89% -405.42% 30.03% -
  Horiz. % 1,075.21% 234.93% 332.90% 329.18% -397.13% 130.03% 100.00%
EY 0.52 2.40 1.69 1.71 -1.42 4.33 5.63 -32.74%
  YoY % -78.33% 42.01% -1.17% 220.42% -132.79% -23.09% -
  Horiz. % 9.24% 42.63% 30.02% 30.37% -25.22% 76.91% 100.00%
DY 0.00 10.59 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.81 0.69 0.68 0.62 0.53 0.62 0.72 1.98%
  YoY % 17.39% 1.47% 9.68% 16.98% -14.52% -13.89% -
  Horiz. % 112.50% 95.83% 94.44% 86.11% 73.61% 86.11% 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.
 


 

246  206  492  1352 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.320.00 
 KNM 0.455+0.01 
 MYEG 1.30+0.05 
 KNM-WB 0.19+0.01 
 MNC 0.0250.00 
 ARMADA 0.45+0.01 
 HSI-H8B 0.19+0.005 
 SAPNRG 0.2750.00 
 MTAG 0.505+0.02 
 HSI-C7F 0.36-0.01 
Partners & Brokers