Highlights

[MBG] YoY TTM Result on 2006-01-31 [#4]

Stock [MBG]: MINTYE BHD
Announcement Date 29-Mar-2006
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2006
Quarter 31-Jan-2006  [#4]
Profit Trend QoQ -     -12.90%    YoY -     -2.81%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Revenue 53,383 52,734 51,424 55,869 59,776 51,001 44,783 2.97%
  YoY % 1.23% 2.55% -7.96% -6.54% 17.21% 13.88% -
  Horiz. % 119.20% 117.75% 114.83% 124.75% 133.48% 113.88% 100.00%
PBT 6,020 8,920 9,068 7,556 9,020 9,938 7,124 -2.76%
  YoY % -32.51% -1.63% 20.01% -16.23% -9.24% 39.50% -
  Horiz. % 84.50% 125.21% 127.29% 106.06% 126.61% 139.50% 100.00%
Tax -3,772 -1,344 -1,429 -1,499 -2,837 -2,353 -1,257 20.08%
  YoY % -180.65% 5.95% 4.67% 47.16% -20.57% -87.19% -
  Horiz. % 300.08% 106.92% 113.68% 119.25% 225.70% 187.19% 100.00%
NP 2,248 7,576 7,639 6,057 6,183 7,585 5,867 -14.76%
  YoY % -70.33% -0.82% 26.12% -2.04% -18.48% 29.28% -
  Horiz. % 38.32% 129.13% 130.20% 103.24% 105.39% 129.28% 100.00%
NP to SH 1,804 7,341 7,525 6,009 6,183 7,585 5,867 -17.83%
  YoY % -75.43% -2.45% 25.23% -2.81% -18.48% 29.28% -
  Horiz. % 30.75% 125.12% 128.26% 102.42% 105.39% 129.28% 100.00%
Tax Rate 62.66 % 15.07 % 15.76 % 19.84 % 31.45 % 23.68 % 17.64 % 23.50%
  YoY % 315.79% -4.38% -20.56% -36.92% 32.81% 34.24% -
  Horiz. % 355.22% 85.43% 89.34% 112.47% 178.29% 134.24% 100.00%
Total Cost 51,135 45,158 43,785 49,812 53,593 43,416 38,916 4.65%
  YoY % 13.24% 3.14% -12.10% -7.06% 23.44% 11.56% -
  Horiz. % 131.40% 116.04% 112.51% 128.00% 137.71% 111.56% 100.00%
Net Worth 60,526 102,010 98,372 96,429 91,818 89,218 85,063 -5.51%
  YoY % -40.67% 3.70% 2.01% 5.02% 2.91% 4.88% -
  Horiz. % 71.15% 119.92% 115.65% 113.36% 107.94% 104.88% 100.00%
Dividend
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Div 0 0 0 3,651 3,648 3,649 0 -
  YoY % 0.00% 0.00% 0.00% 0.09% -0.03% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.05% 99.97% 100.00% -
Div Payout % - % - % - % 60.77 % 59.00 % 48.11 % - % -
  YoY % 0.00% 0.00% 0.00% 3.00% 22.64% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 126.31% 122.64% 100.00% -
Equity
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Net Worth 60,526 102,010 98,372 96,429 91,818 89,218 85,063 -5.51%
  YoY % -40.67% 3.70% 2.01% 5.02% 2.91% 4.88% -
  Horiz. % 71.15% 119.92% 115.65% 113.36% 107.94% 104.88% 100.00%
NOSH 60,526 60,720 60,723 60,647 60,807 60,692 60,759 -0.06%
  YoY % -0.32% -0.00% 0.13% -0.26% 0.19% -0.11% -
  Horiz. % 99.62% 99.94% 99.94% 99.82% 100.08% 99.89% 100.00%
Ratio Analysis
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
NP Margin 4.21 % 14.37 % 14.85 % 10.84 % 10.34 % 14.87 % 13.10 % -17.22%
  YoY % -70.70% -3.23% 36.99% 4.84% -30.46% 13.51% -
  Horiz. % 32.14% 109.69% 113.36% 82.75% 78.93% 113.51% 100.00%
ROE 2.98 % 7.20 % 7.65 % 6.23 % 6.73 % 8.50 % 6.90 % -13.05%
  YoY % -58.61% -5.88% 22.79% -7.43% -20.82% 23.19% -
  Horiz. % 43.19% 104.35% 110.87% 90.29% 97.54% 123.19% 100.00%
Per Share
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 88.20 86.85 84.69 92.12 98.30 84.03 73.71 3.03%
  YoY % 1.55% 2.55% -8.07% -6.29% 16.98% 14.00% -
  Horiz. % 119.66% 117.83% 114.90% 124.98% 133.36% 114.00% 100.00%
EPS 2.98 12.09 12.39 9.91 10.17 12.50 9.66 -17.79%
  YoY % -75.35% -2.42% 25.03% -2.56% -18.64% 29.40% -
  Horiz. % 30.85% 125.16% 128.26% 102.59% 105.28% 129.40% 100.00%
DPS 0.00 0.00 0.00 6.00 6.00 6.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% 100.00% -
NAPS 1.0000 1.6800 1.6200 1.5900 1.5100 1.4700 1.4000 -5.45%
  YoY % -40.48% 3.70% 1.89% 5.30% 2.72% 5.00% -
  Horiz. % 71.43% 120.00% 115.71% 113.57% 107.86% 105.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 87.80 86.73 84.58 91.89 98.32 83.88 73.66 2.97%
  YoY % 1.23% 2.54% -7.96% -6.54% 17.22% 13.87% -
  Horiz. % 119.20% 117.74% 114.82% 124.75% 133.48% 113.87% 100.00%
EPS 2.97 12.07 12.38 9.88 10.17 12.48 9.65 -17.82%
  YoY % -75.39% -2.50% 25.30% -2.85% -18.51% 29.33% -
  Horiz. % 30.78% 125.08% 128.29% 102.38% 105.39% 129.33% 100.00%
DPS 0.00 0.00 0.00 6.01 6.00 6.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.17% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.17% 100.00% 100.00% -
NAPS 0.9955 1.6778 1.6180 1.5860 1.5102 1.4674 1.3991 -5.51%
  YoY % -40.67% 3.70% 2.02% 5.02% 2.92% 4.88% -
  Horiz. % 71.15% 119.92% 115.65% 113.36% 107.94% 104.88% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 -
Price 1.0200 1.0100 1.0700 1.2200 1.4500 1.3200 1.1100 -
P/RPS 1.16 1.16 1.26 1.32 1.48 1.57 1.51 -4.30%
  YoY % 0.00% -7.94% -4.55% -10.81% -5.73% 3.97% -
  Horiz. % 76.82% 76.82% 83.44% 87.42% 98.01% 103.97% 100.00%
P/EPS 34.22 8.35 8.63 12.31 14.26 10.56 11.50 19.91%
  YoY % 309.82% -3.24% -29.89% -13.67% 35.04% -8.17% -
  Horiz. % 297.57% 72.61% 75.04% 107.04% 124.00% 91.83% 100.00%
EY 2.92 11.97 11.58 8.12 7.01 9.47 8.70 -16.62%
  YoY % -75.61% 3.37% 42.61% 15.83% -25.98% 8.85% -
  Horiz. % 33.56% 137.59% 133.10% 93.33% 80.57% 108.85% 100.00%
DY 0.00 0.00 0.00 4.92 4.14 4.55 0.00 -
  YoY % 0.00% 0.00% 0.00% 18.84% -9.01% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 108.13% 90.99% 100.00% -
P/NAPS 1.02 0.60 0.66 0.77 0.96 0.90 0.79 4.35%
  YoY % 70.00% -9.09% -14.29% -19.79% 6.67% 13.92% -
  Horiz. % 129.11% 75.95% 83.54% 97.47% 121.52% 113.92% 100.00%
Price Multiplier on Announcement Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 25/03/09 28/03/08 23/03/07 29/03/06 30/03/05 30/03/04 28/03/03 -
Price 0.6400 0.8800 1.1000 1.2000 1.2400 1.4000 1.0600 -
P/RPS 0.73 1.01 1.30 1.30 1.26 1.67 1.44 -10.70%
  YoY % -27.72% -22.31% 0.00% 3.17% -24.55% 15.97% -
  Horiz. % 50.69% 70.14% 90.28% 90.28% 87.50% 115.97% 100.00%
P/EPS 21.47 7.28 8.88 12.11 12.19 11.20 10.98 11.81%
  YoY % 194.92% -18.02% -26.67% -0.66% 8.84% 2.00% -
  Horiz. % 195.54% 66.30% 80.87% 110.29% 111.02% 102.00% 100.00%
EY 4.66 13.74 11.27 8.26 8.20 8.93 9.11 -10.56%
  YoY % -66.08% 21.92% 36.44% 0.73% -8.17% -1.98% -
  Horiz. % 51.15% 150.82% 123.71% 90.67% 90.01% 98.02% 100.00%
DY 0.00 0.00 0.00 5.00 4.84 4.29 0.00 -
  YoY % 0.00% 0.00% 0.00% 3.31% 12.82% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 116.55% 112.82% 100.00% -
P/NAPS 0.64 0.52 0.68 0.75 0.82 0.95 0.76 -2.82%
  YoY % 23.08% -23.53% -9.33% -8.54% -13.68% 25.00% -
  Horiz. % 84.21% 68.42% 89.47% 98.68% 107.89% 125.00% 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.
 


 

298  397  545  753 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.29-0.005 
 VELESTO 0.385-0.01 
 HSI-H8F 0.305+0.095 
 TRIVE 0.0150.00 
 HSI-C7F 0.30-0.16 
 NETX 0.020.00 
 IBHD-PR 0.02-0.02 
 SAPNRG-WA 0.1350.00 
 ARMADA 0.48+0.005 
 HSI-C7J 0.16-0.08 
Partners & Brokers