Highlights

[MBG] YoY Quarter Result on 2011-10-31 [#3]

Stock [MBG]: MINTYE BHD
Announcement Date 28-Dec-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2012
Quarter 31-Oct-2011  [#3]
Profit Trend QoQ -     -19.93%    YoY -     43.43%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Revenue 11,478 12,304 10,984 15,073 12,489 13,008 13,062 -2.13%
  YoY % -6.71% 12.02% -27.13% 20.69% -3.99% -0.41% -
  Horiz. % 87.87% 94.20% 84.09% 115.40% 95.61% 99.59% 100.00%
PBT 746 1,215 208 2,280 1,596 1,747 69 48.67%
  YoY % -38.60% 484.13% -90.88% 42.86% -8.64% 2,431.88% -
  Horiz. % 1,081.16% 1,760.87% 301.45% 3,304.35% 2,313.04% 2,531.88% 100.00%
Tax -182 -347 243 -556 -397 -673 -621 -18.49%
  YoY % 47.55% -242.80% 143.71% -40.05% 41.01% -8.37% -
  Horiz. % 29.31% 55.88% -39.13% 89.53% 63.93% 108.37% 100.00%
NP 564 868 451 1,724 1,199 1,074 -552 -
  YoY % -35.02% 92.46% -73.84% 43.79% 11.64% 294.57% -
  Horiz. % -102.17% -157.25% -81.70% -312.32% -217.21% -194.57% 100.00%
NP to SH 574 873 446 1,724 1,202 1,085 -741 -
  YoY % -34.25% 95.74% -74.13% 43.43% 10.78% 246.42% -
  Horiz. % -77.46% -117.81% -60.19% -232.66% -162.21% -146.42% 100.00%
Tax Rate 24.40 % 28.56 % -116.83 % 24.39 % 24.87 % 38.52 % 900.00 % -45.18%
  YoY % -14.57% 124.45% -579.01% -1.93% -35.44% -95.72% -
  Horiz. % 2.71% 3.17% -12.98% 2.71% 2.76% 4.28% 100.00%
Total Cost 10,914 11,436 10,533 13,349 11,290 11,934 13,614 -3.62%
  YoY % -4.56% 8.57% -21.10% 18.24% -5.40% -12.34% -
  Horiz. % 80.17% 84.00% 77.37% 98.05% 82.93% 87.66% 100.00%
Net Worth 106,400 105,184 105,184 104,780 103,809 101,794 99,002 1.21%
  YoY % 1.16% 0.00% 0.39% 0.94% 1.98% 2.82% -
  Horiz. % 107.47% 106.24% 106.24% 105.84% 104.86% 102.82% 100.00%
Dividend
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Div - - - 7,614 - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 441.70 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Net Worth 106,400 105,184 105,184 104,780 103,809 101,794 99,002 1.21%
  YoY % 1.16% 0.00% 0.39% 0.94% 1.98% 2.82% -
  Horiz. % 107.47% 106.24% 106.24% 105.84% 104.86% 102.82% 100.00%
NOSH 60,800 60,800 60,800 60,918 60,707 60,955 60,737 0.02%
  YoY % 0.00% 0.00% -0.19% 0.35% -0.41% 0.36% -
  Horiz. % 100.10% 100.10% 100.10% 100.30% 99.95% 100.36% 100.00%
Ratio Analysis
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
NP Margin 4.91 % 7.05 % 4.11 % 11.44 % 9.60 % 8.26 % -4.23 % -
  YoY % -30.35% 71.53% -64.07% 19.17% 16.22% 295.27% -
  Horiz. % -116.08% -166.67% -97.16% -270.45% -226.95% -195.27% 100.00%
ROE 0.54 % 0.83 % 0.42 % 1.65 % 1.16 % 1.07 % -0.75 % -
  YoY % -34.94% 97.62% -74.55% 42.24% 8.41% 242.67% -
  Horiz. % -72.00% -110.67% -56.00% -220.00% -154.67% -142.67% 100.00%
Per Share
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 18.88 20.24 18.07 24.74 20.57 21.34 21.51 -2.15%
  YoY % -6.72% 12.01% -26.96% 20.27% -3.61% -0.79% -
  Horiz. % 87.77% 94.10% 84.01% 115.02% 95.63% 99.21% 100.00%
EPS 0.94 1.44 0.73 2.83 1.98 1.78 -1.22 -
  YoY % -34.72% 97.26% -74.20% 42.93% 11.24% 245.90% -
  Horiz. % -77.05% -118.03% -59.84% -231.97% -162.30% -145.90% 100.00%
DPS 0.00 0.00 0.00 12.50 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.7500 1.7300 1.7300 1.7200 1.7100 1.6700 1.6300 1.19%
  YoY % 1.16% 0.00% 0.58% 0.58% 2.40% 2.45% -
  Horiz. % 107.36% 106.13% 106.13% 105.52% 104.91% 102.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 18.88 20.24 18.07 24.79 20.54 21.39 21.48 -2.13%
  YoY % -6.72% 12.01% -27.11% 20.69% -3.97% -0.42% -
  Horiz. % 87.90% 94.23% 84.12% 115.41% 95.62% 99.58% 100.00%
EPS 0.94 1.44 0.73 2.84 1.98 1.78 -1.22 -
  YoY % -34.72% 97.26% -74.30% 43.43% 11.24% 245.90% -
  Horiz. % -77.05% -118.03% -59.84% -232.79% -162.30% -145.90% 100.00%
DPS 0.00 0.00 0.00 12.52 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.7500 1.7300 1.7300 1.7234 1.7074 1.6743 1.6283 1.21%
  YoY % 1.16% 0.00% 0.38% 0.94% 1.98% 2.83% -
  Horiz. % 107.47% 106.25% 106.25% 105.84% 104.86% 102.83% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 -
Price 1.2500 1.3300 1.4500 1.1600 1.1400 1.0800 0.7600 -
P/RPS 6.62 6.57 8.03 4.69 5.54 5.06 3.53 11.04%
  YoY % 0.76% -18.18% 71.22% -15.34% 9.49% 43.34% -
  Horiz. % 187.54% 186.12% 227.48% 132.86% 156.94% 143.34% 100.00%
P/EPS 132.40 92.63 197.67 40.99 57.58 60.67 -62.30 -
  YoY % 42.93% -53.14% 382.24% -28.81% -5.09% 197.38% -
  Horiz. % -212.52% -148.68% -317.29% -65.79% -92.42% -97.38% 100.00%
EY 0.76 1.08 0.51 2.44 1.74 1.65 -1.61 -
  YoY % -29.63% 111.76% -79.10% 40.23% 5.45% 202.48% -
  Horiz. % -47.20% -67.08% -31.68% -151.55% -108.07% -102.48% 100.00%
DY 0.00 0.00 0.00 10.78 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.71 0.77 0.84 0.67 0.67 0.65 0.47 7.11%
  YoY % -7.79% -8.33% 25.37% 0.00% 3.08% 38.30% -
  Horiz. % 151.06% 163.83% 178.72% 142.55% 142.55% 138.30% 100.00%
Price Multiplier on Announcement Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 24/12/14 20/12/13 21/12/12 28/12/11 20/12/10 15/12/09 12/12/08 -
Price 1.1500 1.3800 1.4000 1.1800 1.1700 1.0400 0.8600 -
P/RPS 6.09 6.82 7.75 4.77 5.69 4.87 4.00 7.25%
  YoY % -10.70% -12.00% 62.47% -16.17% 16.84% 21.75% -
  Horiz. % 152.25% 170.50% 193.75% 119.25% 142.25% 121.75% 100.00%
P/EPS 121.81 96.11 190.85 41.70 59.09 58.43 -70.49 -
  YoY % 26.74% -49.64% 357.67% -29.43% 1.13% 182.89% -
  Horiz. % -172.80% -136.35% -270.75% -59.16% -83.83% -82.89% 100.00%
EY 0.82 1.04 0.52 2.40 1.69 1.71 -1.42 -
  YoY % -21.15% 100.00% -78.33% 42.01% -1.17% 220.42% -
  Horiz. % -57.75% -73.24% -36.62% -169.01% -119.01% -120.42% 100.00%
DY 0.00 0.00 0.00 10.59 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.66 0.80 0.81 0.69 0.68 0.62 0.53 3.72%
  YoY % -17.50% -1.23% 17.39% 1.47% 9.68% 16.98% -
  Horiz. % 124.53% 150.94% 152.83% 130.19% 128.30% 116.98% 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.
 


 

352  345  520  800 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.445+0.045 
 VELESTO 0.355+0.025 
 SAPNRG 0.275+0.015 
 VELESTO-WA 0.145+0.02 
 HSI-H8B 0.20+0.025 
 GPACKET-WB 0.325+0.005 
 SAPNRG-WA 0.13+0.01 
 IFCAMSC 0.445+0.01 
 HSI-C7F 0.29-0.045 
 SANICHI 0.0450.00 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers