Highlights

[MBG] YoY TTM Result on 2007-01-31 [#4]

Stock [MBG]: MINTYE BHD
Announcement Date 23-Mar-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2007
Quarter 31-Jan-2007  [#4]
Profit Trend QoQ -     1.07%    YoY -     25.23%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 51,212 53,383 52,734 51,424 55,869 59,776 51,001 0.07%
  YoY % -4.07% 1.23% 2.55% -7.96% -6.54% 17.21% -
  Horiz. % 100.41% 104.67% 103.40% 100.83% 109.54% 117.21% 100.00%
PBT 9,040 6,020 8,920 9,068 7,556 9,020 9,938 -1.56%
  YoY % 50.17% -32.51% -1.63% 20.01% -16.23% -9.24% -
  Horiz. % 90.96% 60.58% 89.76% 91.25% 76.03% 90.76% 100.00%
Tax -2,345 -3,772 -1,344 -1,429 -1,499 -2,837 -2,353 -0.06%
  YoY % 37.83% -180.65% 5.95% 4.67% 47.16% -20.57% -
  Horiz. % 99.66% 160.31% 57.12% 60.73% 63.71% 120.57% 100.00%
NP 6,695 2,248 7,576 7,639 6,057 6,183 7,585 -2.06%
  YoY % 197.82% -70.33% -0.82% 26.12% -2.04% -18.48% -
  Horiz. % 88.27% 29.64% 99.88% 100.71% 79.85% 81.52% 100.00%
NP to SH 6,627 1,804 7,341 7,525 6,009 6,183 7,585 -2.22%
  YoY % 267.35% -75.43% -2.45% 25.23% -2.81% -18.48% -
  Horiz. % 87.37% 23.78% 96.78% 99.21% 79.22% 81.52% 100.00%
Tax Rate 25.94 % 62.66 % 15.07 % 15.76 % 19.84 % 31.45 % 23.68 % 1.53%
  YoY % -58.60% 315.79% -4.38% -20.56% -36.92% 32.81% -
  Horiz. % 109.54% 264.61% 63.64% 66.55% 83.78% 132.81% 100.00%
Total Cost 44,517 51,135 45,158 43,785 49,812 53,593 43,416 0.42%
  YoY % -12.94% 13.24% 3.14% -12.10% -7.06% 23.44% -
  Horiz. % 102.54% 117.78% 104.01% 100.85% 114.73% 123.44% 100.00%
Net Worth 102,199 60,526 102,010 98,372 96,429 91,818 89,218 2.29%
  YoY % 68.85% -40.67% 3.70% 2.01% 5.02% 2.91% -
  Horiz. % 114.55% 67.84% 114.34% 110.26% 108.08% 102.91% 100.00%
Dividend
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Div 0 0 0 0 3,651 3,648 3,649 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.09% -0.03% -
  Horiz. % 0.00% 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% 0.00% 3.00% 22.64% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 126.31% 122.64% 100.00%
Equity
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Net Worth 102,199 60,526 102,010 98,372 96,429 91,818 89,218 2.29%
  YoY % 68.85% -40.67% 3.70% 2.01% 5.02% 2.91% -
  Horiz. % 114.55% 67.84% 114.34% 110.26% 108.08% 102.91% 100.00%
NOSH 60,833 60,526 60,720 60,723 60,647 60,807 60,692 0.04%
  YoY % 0.51% -0.32% -0.00% 0.13% -0.26% 0.19% -
  Horiz. % 100.23% 99.73% 100.05% 100.05% 99.93% 100.19% 100.00%
Ratio Analysis
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
NP Margin 13.07 % 4.21 % 14.37 % 14.85 % 10.84 % 10.34 % 14.87 % -2.13%
  YoY % 210.45% -70.70% -3.23% 36.99% 4.84% -30.46% -
  Horiz. % 87.90% 28.31% 96.64% 99.87% 72.90% 69.54% 100.00%
ROE 6.48 % 2.98 % 7.20 % 7.65 % 6.23 % 6.73 % 8.50 % -4.42%
  YoY % 117.45% -58.61% -5.88% 22.79% -7.43% -20.82% -
  Horiz. % 76.24% 35.06% 84.71% 90.00% 73.29% 79.18% 100.00%
Per Share
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 84.18 88.20 86.85 84.69 92.12 98.30 84.03 0.03%
  YoY % -4.56% 1.55% 2.55% -8.07% -6.29% 16.98% -
  Horiz. % 100.18% 104.96% 103.36% 100.79% 109.63% 116.98% 100.00%
EPS 10.89 2.98 12.09 12.39 9.91 10.17 12.50 -2.27%
  YoY % 265.44% -75.35% -2.42% 25.03% -2.56% -18.64% -
  Horiz. % 87.12% 23.84% 96.72% 99.12% 79.28% 81.36% 100.00%
DPS 0.00 0.00 0.00 0.00 6.00 6.00 6.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 100.00% 100.00%
NAPS 1.6800 1.0000 1.6800 1.6200 1.5900 1.5100 1.4700 2.25%
  YoY % 68.00% -40.48% 3.70% 1.89% 5.30% 2.72% -
  Horiz. % 114.29% 68.03% 114.29% 110.20% 108.16% 102.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 84.23 87.80 86.73 84.58 91.89 98.32 83.88 0.07%
  YoY % -4.07% 1.23% 2.54% -7.96% -6.54% 17.22% -
  Horiz. % 100.42% 104.67% 103.40% 100.83% 109.55% 117.22% 100.00%
EPS 10.90 2.97 12.07 12.38 9.88 10.17 12.48 -2.23%
  YoY % 267.00% -75.39% -2.50% 25.30% -2.85% -18.51% -
  Horiz. % 87.34% 23.80% 96.71% 99.20% 79.17% 81.49% 100.00%
DPS 0.00 0.00 0.00 0.00 6.01 6.00 6.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.17% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.17% 100.00% 100.00%
NAPS 1.6809 0.9955 1.6778 1.6180 1.5860 1.5102 1.4674 2.29%
  YoY % 68.85% -40.67% 3.70% 2.02% 5.02% 2.92% -
  Horiz. % 114.55% 67.84% 114.34% 110.26% 108.08% 102.92% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 -
Price 1.0500 1.0200 1.0100 1.0700 1.2200 1.4500 1.3200 -
P/RPS 1.25 1.16 1.16 1.26 1.32 1.48 1.57 -3.72%
  YoY % 7.76% 0.00% -7.94% -4.55% -10.81% -5.73% -
  Horiz. % 79.62% 73.89% 73.89% 80.25% 84.08% 94.27% 100.00%
P/EPS 9.64 34.22 8.35 8.63 12.31 14.26 10.56 -1.51%
  YoY % -71.83% 309.82% -3.24% -29.89% -13.67% 35.04% -
  Horiz. % 91.29% 324.05% 79.07% 81.72% 116.57% 135.04% 100.00%
EY 10.37 2.92 11.97 11.58 8.12 7.01 9.47 1.52%
  YoY % 255.14% -75.61% 3.37% 42.61% 15.83% -25.98% -
  Horiz. % 109.50% 30.83% 126.40% 122.28% 85.74% 74.02% 100.00%
DY 0.00 0.00 0.00 0.00 4.92 4.14 4.55 -
  YoY % 0.00% 0.00% 0.00% 0.00% 18.84% -9.01% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 108.13% 90.99% 100.00%
P/NAPS 0.63 1.02 0.60 0.66 0.77 0.96 0.90 -5.77%
  YoY % -38.24% 70.00% -9.09% -14.29% -19.79% 6.67% -
  Horiz. % 70.00% 113.33% 66.67% 73.33% 85.56% 106.67% 100.00%
Price Multiplier on Announcement Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 26/03/10 25/03/09 28/03/08 23/03/07 29/03/06 30/03/05 30/03/04 -
Price 1.0200 0.6400 0.8800 1.1000 1.2000 1.2400 1.4000 -
P/RPS 1.21 0.73 1.01 1.30 1.30 1.26 1.67 -5.22%
  YoY % 65.75% -27.72% -22.31% 0.00% 3.17% -24.55% -
  Horiz. % 72.46% 43.71% 60.48% 77.84% 77.84% 75.45% 100.00%
P/EPS 9.36 21.47 7.28 8.88 12.11 12.19 11.20 -2.94%
  YoY % -56.40% 194.92% -18.02% -26.67% -0.66% 8.84% -
  Horiz. % 83.57% 191.70% 65.00% 79.29% 108.12% 108.84% 100.00%
EY 10.68 4.66 13.74 11.27 8.26 8.20 8.93 3.02%
  YoY % 129.18% -66.08% 21.92% 36.44% 0.73% -8.17% -
  Horiz. % 119.60% 52.18% 153.86% 126.20% 92.50% 91.83% 100.00%
DY 0.00 0.00 0.00 0.00 5.00 4.84 4.29 -
  YoY % 0.00% 0.00% 0.00% 0.00% 3.31% 12.82% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 116.55% 112.82% 100.00%
P/NAPS 0.61 0.64 0.52 0.68 0.75 0.82 0.95 -7.11%
  YoY % -4.69% 23.08% -23.53% -9.33% -8.54% -13.68% -
  Horiz. % 64.21% 67.37% 54.74% 71.58% 78.95% 86.32% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

448  279  592  1064 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BINTAI 0.725+0.09 
 MMAG-WB 0.23-0.115 
 DGSB 0.185+0.01 
 LAMBO 0.040.00 
 KANGER 0.31+0.025 
 VSOLAR 0.0450.00 
 SUPERMX-C1I 0.1050.00 
 XOX 0.1850.00 
 PARKSON 0.155+0.01 
 SOLUTN 0.69+0.05 

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