Highlights

[MBG] YoY TTM Result on 2010-04-30 [#1]

Stock [MBG]: MINTYE BHD
Announcement Date 28-Jun-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2011
Quarter 30-Apr-2010  [#1]
Profit Trend QoQ -     -10.96%    YoY -     106.76%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Revenue 48,788 57,506 50,994 51,312 51,806 54,672 50,924 -0.71%
  YoY % -15.16% 12.77% -0.62% -0.95% -5.24% 7.36% -
  Horiz. % 95.81% 112.93% 100.14% 100.76% 101.73% 107.36% 100.00%
PBT 4,956 8,941 6,947 8,452 6,101 9,553 9,175 -9.75%
  YoY % -44.57% 28.70% -17.81% 38.53% -36.14% 4.12% -
  Horiz. % 54.02% 97.45% 75.72% 92.12% 66.50% 104.12% 100.00%
Tax -1,229 -2,569 -2,026 -2,399 -2,883 -2,716 -1,256 -0.36%
  YoY % 52.16% -26.80% 15.55% 16.79% -6.15% -116.24% -
  Horiz. % 97.85% 204.54% 161.31% 191.00% 229.54% 216.24% 100.00%
NP 3,727 6,372 4,921 6,053 3,218 6,837 7,919 -11.79%
  YoY % -41.51% 29.49% -18.70% 88.10% -52.93% -13.66% -
  Horiz. % 47.06% 80.46% 62.14% 76.44% 40.64% 86.34% 100.00%
NP to SH 3,729 6,326 4,890 5,901 2,854 6,571 7,787 -11.54%
  YoY % -41.05% 29.37% -17.13% 106.76% -56.57% -15.62% -
  Horiz. % 47.89% 81.24% 62.80% 75.78% 36.65% 84.38% 100.00%
Tax Rate 24.80 % 28.73 % 29.16 % 28.38 % 47.25 % 28.43 % 13.69 % 10.40%
  YoY % -13.68% -1.47% 2.75% -39.94% 66.20% 107.67% -
  Horiz. % 181.15% 209.86% 213.00% 207.30% 345.14% 207.67% 100.00%
Total Cost 45,061 51,134 46,073 45,259 48,588 47,835 43,005 0.78%
  YoY % -11.88% 10.98% 1.80% -6.85% 1.57% 11.23% -
  Horiz. % 104.78% 118.90% 107.13% 105.24% 112.98% 111.23% 100.00%
Net Worth 105,792 107,615 106,200 105,170 101,656 102,534 99,831 0.97%
  YoY % -1.69% 1.33% 0.98% 3.46% -0.86% 2.71% -
  Horiz. % 105.97% 107.80% 106.38% 105.35% 101.83% 102.71% 100.00%
Dividend
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Div 7,600 15,217 6,080 6,079 0 5,460 3,652 12.98%
  YoY % -50.06% 150.26% 0.02% 0.00% 0.00% 49.50% -
  Horiz. % 208.08% 416.64% 166.49% 166.45% 0.00% 149.50% 100.00%
Div Payout % 203.81 % 240.55 % 124.35 % 103.02 % - % 83.10 % 46.90 % 27.72%
  YoY % -15.27% 93.45% 20.70% 0.00% 0.00% 77.19% -
  Horiz. % 434.56% 512.90% 265.14% 219.66% 0.00% 177.19% 100.00%
Equity
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Net Worth 105,792 107,615 106,200 105,170 101,656 102,534 99,831 0.97%
  YoY % -1.69% 1.33% 0.98% 3.46% -0.86% 2.71% -
  Horiz. % 105.97% 107.80% 106.38% 105.35% 101.83% 102.71% 100.00%
NOSH 60,800 60,800 60,686 60,792 60,872 60,671 60,872 -0.02%
  YoY % 0.00% 0.19% -0.17% -0.13% 0.33% -0.33% -
  Horiz. % 99.88% 99.88% 99.69% 99.87% 100.00% 99.67% 100.00%
Ratio Analysis
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
NP Margin 7.64 % 11.08 % 9.65 % 11.80 % 6.21 % 12.51 % 15.55 % -11.16%
  YoY % -31.05% 14.82% -18.22% 90.02% -50.36% -19.55% -
  Horiz. % 49.13% 71.25% 62.06% 75.88% 39.94% 80.45% 100.00%
ROE 3.52 % 5.88 % 4.60 % 5.61 % 2.81 % 6.41 % 7.80 % -12.41%
  YoY % -40.14% 27.83% -18.00% 99.64% -56.16% -17.82% -
  Horiz. % 45.13% 75.38% 58.97% 71.92% 36.03% 82.18% 100.00%
Per Share
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 80.24 94.58 84.03 84.41 85.11 90.11 83.66 -0.69%
  YoY % -15.16% 12.56% -0.45% -0.82% -5.55% 7.71% -
  Horiz. % 95.91% 113.05% 100.44% 100.90% 101.73% 107.71% 100.00%
EPS 6.13 10.40 8.06 9.71 4.69 10.83 12.79 -11.53%
  YoY % -41.06% 29.03% -16.99% 107.04% -56.69% -15.32% -
  Horiz. % 47.93% 81.31% 63.02% 75.92% 36.67% 84.68% 100.00%
DPS 12.50 25.00 10.00 10.00 0.00 9.00 6.00 13.00%
  YoY % -50.00% 150.00% 0.00% 0.00% 0.00% 50.00% -
  Horiz. % 208.33% 416.67% 166.67% 166.67% 0.00% 150.00% 100.00%
NAPS 1.7400 1.7700 1.7500 1.7300 1.6700 1.6900 1.6400 0.99%
  YoY % -1.69% 1.14% 1.16% 3.59% -1.18% 3.05% -
  Horiz. % 106.10% 107.93% 106.71% 105.49% 101.83% 103.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 80.24 94.58 83.87 84.39 85.21 89.92 83.76 -0.71%
  YoY % -15.16% 12.77% -0.62% -0.96% -5.24% 7.35% -
  Horiz. % 95.80% 112.92% 100.13% 100.75% 101.73% 107.35% 100.00%
EPS 6.13 10.40 8.04 9.71 4.69 10.81 12.81 -11.55%
  YoY % -41.06% 29.35% -17.20% 107.04% -56.61% -15.61% -
  Horiz. % 47.85% 81.19% 62.76% 75.80% 36.61% 84.39% 100.00%
DPS 12.50 25.00 10.00 10.00 0.00 8.98 6.01 12.97%
  YoY % -50.00% 150.00% 0.00% 0.00% 0.00% 49.42% -
  Horiz. % 207.99% 415.97% 166.39% 166.39% 0.00% 149.42% 100.00%
NAPS 1.7400 1.7700 1.7467 1.7298 1.6720 1.6864 1.6420 0.97%
  YoY % -1.69% 1.33% 0.98% 3.46% -0.85% 2.70% -
  Horiz. % 105.97% 107.80% 106.38% 105.35% 101.83% 102.70% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 -
Price 1.3900 1.3000 1.2300 1.1000 1.0000 1.0600 1.0800 -
P/RPS 1.73 1.37 1.46 1.30 1.18 1.18 1.29 5.01%
  YoY % 26.28% -6.16% 12.31% 10.17% 0.00% -8.53% -
  Horiz. % 134.11% 106.20% 113.18% 100.78% 91.47% 91.47% 100.00%
P/EPS 22.66 12.49 15.26 11.33 21.33 9.79 8.44 17.87%
  YoY % 81.43% -18.15% 34.69% -46.88% 117.88% 16.00% -
  Horiz. % 268.48% 147.99% 180.81% 134.24% 252.73% 116.00% 100.00%
EY 4.41 8.00 6.55 8.82 4.69 10.22 11.84 -15.16%
  YoY % -44.88% 22.14% -25.74% 88.06% -54.11% -13.68% -
  Horiz. % 37.25% 67.57% 55.32% 74.49% 39.61% 86.32% 100.00%
DY 8.99 19.23 8.13 9.09 0.00 8.49 5.56 8.33%
  YoY % -53.25% 136.53% -10.56% 0.00% 0.00% 52.70% -
  Horiz. % 161.69% 345.86% 146.22% 163.49% 0.00% 152.70% 100.00%
P/NAPS 0.80 0.73 0.70 0.64 0.60 0.63 0.66 3.26%
  YoY % 9.59% 4.29% 9.38% 6.67% -4.76% -4.55% -
  Horiz. % 121.21% 110.61% 106.06% 96.97% 90.91% 95.45% 100.00%
Price Multiplier on Announcement Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 28/06/13 29/06/12 28/06/11 28/06/10 30/06/09 30/06/08 27/06/07 -
Price 1.4200 1.4600 1.4000 1.1800 0.9400 1.2000 1.1800 -
P/RPS 1.77 1.54 1.67 1.40 1.10 1.33 1.41 3.86%
  YoY % 14.94% -7.78% 19.29% 27.27% -17.29% -5.67% -
  Horiz. % 125.53% 109.22% 118.44% 99.29% 78.01% 94.33% 100.00%
P/EPS 23.15 14.03 17.37 12.16 20.05 11.08 9.22 16.57%
  YoY % 65.00% -19.23% 42.85% -39.35% 80.96% 20.17% -
  Horiz. % 251.08% 152.17% 188.39% 131.89% 217.46% 120.17% 100.00%
EY 4.32 7.13 5.76 8.23 4.99 9.03 10.84 -14.20%
  YoY % -39.41% 23.78% -30.01% 64.93% -44.74% -16.70% -
  Horiz. % 39.85% 65.77% 53.14% 75.92% 46.03% 83.30% 100.00%
DY 8.80 17.12 7.14 8.47 0.00 7.50 5.08 9.58%
  YoY % -48.60% 139.78% -15.70% 0.00% 0.00% 47.64% -
  Horiz. % 173.23% 337.01% 140.55% 166.73% 0.00% 147.64% 100.00%
P/NAPS 0.82 0.82 0.80 0.68 0.56 0.71 0.72 2.19%
  YoY % 0.00% 2.50% 17.65% 21.43% -21.13% -1.39% -
  Horiz. % 113.89% 113.89% 111.11% 94.44% 77.78% 98.61% 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.
 


 

1973 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.750.00 
 KOTRA 2.230.00 
 UCREST 0.120.00 
 EITA 1.470.00 
 PUC 0.0450.00 
 WILLOW 0.5350.00 
 IRIS 0.1450.00 
 HSI-C9L 0.3150.00 
 HOOVER 0.400.00 
 BTECH 0.220.00 
Partners & Brokers