Highlights

[MBG] YoY TTM Result on 2004-01-31 [#4]

Stock [MBG]: MINTYE BHD
Announcement Date 30-Mar-2004
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2004
Quarter 31-Jan-2004  [#4]
Profit Trend QoQ -     6.19%    YoY -     29.28%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 51,424 55,869 59,776 51,001 44,783 43,656 48,054 1.14%
  YoY % -7.96% -6.54% 17.21% 13.88% 2.58% -9.15% -
  Horiz. % 107.01% 116.26% 124.39% 106.13% 93.19% 90.85% 100.00%
PBT 9,068 7,556 9,020 9,938 7,124 7,564 8,982 0.16%
  YoY % 20.01% -16.23% -9.24% 39.50% -5.82% -15.79% -
  Horiz. % 100.96% 84.12% 100.42% 110.64% 79.31% 84.21% 100.00%
Tax -1,429 -1,499 -2,837 -2,353 -1,257 -1,697 -2,573 -9.33%
  YoY % 4.67% 47.16% -20.57% -87.19% 25.93% 34.05% -
  Horiz. % 55.54% 58.26% 110.26% 91.45% 48.85% 65.95% 100.00%
NP 7,639 6,057 6,183 7,585 5,867 5,867 6,409 2.97%
  YoY % 26.12% -2.04% -18.48% 29.28% 0.00% -8.46% -
  Horiz. % 119.19% 94.51% 96.47% 118.35% 91.54% 91.54% 100.00%
NP to SH 7,525 6,009 6,183 7,585 5,867 5,867 6,409 2.71%
  YoY % 25.23% -2.81% -18.48% 29.28% 0.00% -8.46% -
  Horiz. % 117.41% 93.76% 96.47% 118.35% 91.54% 91.54% 100.00%
Tax Rate 15.76 % 19.84 % 31.45 % 23.68 % 17.64 % 22.44 % 28.65 % -9.48%
  YoY % -20.56% -36.92% 32.81% 34.24% -21.39% -21.68% -
  Horiz. % 55.01% 69.25% 109.77% 82.65% 61.57% 78.32% 100.00%
Total Cost 43,785 49,812 53,593 43,416 38,916 37,789 41,645 0.84%
  YoY % -12.10% -7.06% 23.44% 11.56% 2.98% -9.26% -
  Horiz. % 105.14% 119.61% 128.69% 104.25% 93.45% 90.74% 100.00%
Net Worth 98,372 96,429 91,818 89,218 85,063 79,479 76,654 4.24%
  YoY % 2.01% 5.02% 2.91% 4.88% 7.03% 3.69% -
  Horiz. % 128.33% 125.80% 119.78% 116.39% 110.97% 103.69% 100.00%
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div 0 3,651 3,648 3,649 0 3,042 0 -
  YoY % 0.00% 0.09% -0.03% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 120.02% 119.92% 119.96% 0.00% 100.00% -
Div Payout % - % 60.77 % 59.00 % 48.11 % - % 51.85 % - % -
  YoY % 0.00% 3.00% 22.64% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 117.20% 113.79% 92.79% 0.00% 100.00% -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 98,372 96,429 91,818 89,218 85,063 79,479 76,654 4.24%
  YoY % 2.01% 5.02% 2.91% 4.88% 7.03% 3.69% -
  Horiz. % 128.33% 125.80% 119.78% 116.39% 110.97% 103.69% 100.00%
NOSH 60,723 60,647 60,807 60,692 60,759 38,028 38,136 8.06%
  YoY % 0.13% -0.26% 0.19% -0.11% 59.77% -0.28% -
  Horiz. % 159.23% 159.03% 159.45% 159.15% 159.32% 99.72% 100.00%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
NP Margin 14.85 % 10.84 % 10.34 % 14.87 % 13.10 % 13.44 % 13.34 % 1.80%
  YoY % 36.99% 4.84% -30.46% 13.51% -2.53% 0.75% -
  Horiz. % 111.32% 81.26% 77.51% 111.47% 98.20% 100.75% 100.00%
ROE 7.65 % 6.23 % 6.73 % 8.50 % 6.90 % 7.38 % 8.36 % -1.47%
  YoY % 22.79% -7.43% -20.82% 23.19% -6.50% -11.72% -
  Horiz. % 91.51% 74.52% 80.50% 101.67% 82.54% 88.28% 100.00%
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 84.69 92.12 98.30 84.03 73.71 114.80 126.00 -6.40%
  YoY % -8.07% -6.29% 16.98% 14.00% -35.79% -8.89% -
  Horiz. % 67.21% 73.11% 78.02% 66.69% 58.50% 91.11% 100.00%
EPS 12.39 9.91 10.17 12.50 9.66 15.43 16.81 -4.96%
  YoY % 25.03% -2.56% -18.64% 29.40% -37.39% -8.21% -
  Horiz. % 73.71% 58.95% 60.50% 74.36% 57.47% 91.79% 100.00%
DPS 0.00 6.00 6.00 6.00 0.00 8.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 75.00% 75.00% 75.00% 0.00% 100.00% -
NAPS 1.6200 1.5900 1.5100 1.4700 1.4000 2.0900 2.0100 -3.53%
  YoY % 1.89% 5.30% 2.72% 5.00% -33.01% 3.98% -
  Horiz. % 80.60% 79.10% 75.12% 73.13% 69.65% 103.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 84.58 91.89 98.32 83.88 73.66 71.80 79.04 1.13%
  YoY % -7.96% -6.54% 17.22% 13.87% 2.59% -9.16% -
  Horiz. % 107.01% 116.26% 124.39% 106.12% 93.19% 90.84% 100.00%
EPS 12.38 9.88 10.17 12.48 9.65 9.65 10.54 2.72%
  YoY % 25.30% -2.85% -18.51% 29.33% 0.00% -8.44% -
  Horiz. % 117.46% 93.74% 96.49% 118.41% 91.56% 91.56% 100.00%
DPS 0.00 6.01 6.00 6.00 0.00 5.00 0.00 -
  YoY % 0.00% 0.17% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 120.20% 120.00% 120.00% 0.00% 100.00% -
NAPS 1.6180 1.5860 1.5102 1.4674 1.3991 1.3072 1.2608 4.24%
  YoY % 2.02% 5.02% 2.92% 4.88% 7.03% 3.68% -
  Horiz. % 128.33% 125.79% 119.78% 116.39% 110.97% 103.68% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 -
Price 1.0700 1.2200 1.4500 1.3200 1.1100 2.4000 1.9000 -
P/RPS 1.26 1.32 1.48 1.57 1.51 2.09 1.51 -2.97%
  YoY % -4.55% -10.81% -5.73% 3.97% -27.75% 38.41% -
  Horiz. % 83.44% 87.42% 98.01% 103.97% 100.00% 138.41% 100.00%
P/EPS 8.63 12.31 14.26 10.56 11.50 15.56 11.31 -4.41%
  YoY % -29.89% -13.67% 35.04% -8.17% -26.09% 37.58% -
  Horiz. % 76.30% 108.84% 126.08% 93.37% 101.68% 137.58% 100.00%
EY 11.58 8.12 7.01 9.47 8.70 6.43 8.84 4.60%
  YoY % 42.61% 15.83% -25.98% 8.85% 35.30% -27.26% -
  Horiz. % 131.00% 91.86% 79.30% 107.13% 98.42% 72.74% 100.00%
DY 0.00 4.92 4.14 4.55 0.00 3.33 0.00 -
  YoY % 0.00% 18.84% -9.01% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 147.75% 124.32% 136.64% 0.00% 100.00% -
P/NAPS 0.66 0.77 0.96 0.90 0.79 1.15 0.95 -5.89%
  YoY % -14.29% -19.79% 6.67% 13.92% -31.30% 21.05% -
  Horiz. % 69.47% 81.05% 101.05% 94.74% 83.16% 121.05% 100.00%
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 23/03/07 29/03/06 30/03/05 30/03/04 28/03/03 25/03/02 29/03/01 -
Price 1.1000 1.2000 1.2400 1.4000 1.0600 2.6000 2.1900 -
P/RPS 1.30 1.30 1.26 1.67 1.44 2.26 1.74 -4.74%
  YoY % 0.00% 3.17% -24.55% 15.97% -36.28% 29.89% -
  Horiz. % 74.71% 74.71% 72.41% 95.98% 82.76% 129.89% 100.00%
P/EPS 8.88 12.11 12.19 11.20 10.98 16.85 13.03 -6.19%
  YoY % -26.67% -0.66% 8.84% 2.00% -34.84% 29.32% -
  Horiz. % 68.15% 92.94% 93.55% 85.96% 84.27% 129.32% 100.00%
EY 11.27 8.26 8.20 8.93 9.11 5.93 7.67 6.62%
  YoY % 36.44% 0.73% -8.17% -1.98% 53.63% -22.69% -
  Horiz. % 146.94% 107.69% 106.91% 116.43% 118.77% 77.31% 100.00%
DY 0.00 5.00 4.84 4.29 0.00 3.08 0.00 -
  YoY % 0.00% 3.31% 12.82% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 162.34% 157.14% 139.29% 0.00% 100.00% -
P/NAPS 0.68 0.75 0.82 0.95 0.76 1.24 1.09 -7.56%
  YoY % -9.33% -8.54% -13.68% 25.00% -38.71% 13.76% -
  Horiz. % 62.39% 68.81% 75.23% 87.16% 69.72% 113.76% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS