Highlights

[MBG] YoY TTM Result on 2008-01-31 [#4]

Stock [MBG]: MINTYE BHD
Announcement Date 28-Mar-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2008
Quarter 31-Jan-2008  [#4]
Profit Trend QoQ -     6.15%    YoY -     -2.45%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Revenue 50,579 51,212 53,383 52,734 51,424 55,869 59,776 -2.74%
  YoY % -1.24% -4.07% 1.23% 2.55% -7.96% -6.54% -
  Horiz. % 84.61% 85.67% 89.31% 88.22% 86.03% 93.46% 100.00%
PBT 7,136 9,040 6,020 8,920 9,068 7,556 9,020 -3.83%
  YoY % -21.06% 50.17% -32.51% -1.63% 20.01% -16.23% -
  Horiz. % 79.11% 100.22% 66.74% 98.89% 100.53% 83.77% 100.00%
Tax -2,131 -2,345 -3,772 -1,344 -1,429 -1,499 -2,837 -4.66%
  YoY % 9.13% 37.83% -180.65% 5.95% 4.67% 47.16% -
  Horiz. % 75.11% 82.66% 132.96% 47.37% 50.37% 52.84% 100.00%
NP 5,005 6,695 2,248 7,576 7,639 6,057 6,183 -3.46%
  YoY % -25.24% 197.82% -70.33% -0.82% 26.12% -2.04% -
  Horiz. % 80.95% 108.28% 36.36% 122.53% 123.55% 97.96% 100.00%
NP to SH 4,880 6,627 1,804 7,341 7,525 6,009 6,183 -3.87%
  YoY % -26.36% 267.35% -75.43% -2.45% 25.23% -2.81% -
  Horiz. % 78.93% 107.18% 29.18% 118.73% 121.70% 97.19% 100.00%
Tax Rate 29.86 % 25.94 % 62.66 % 15.07 % 15.76 % 19.84 % 31.45 % -0.86%
  YoY % 15.11% -58.60% 315.79% -4.38% -20.56% -36.92% -
  Horiz. % 94.94% 82.48% 199.24% 47.92% 50.11% 63.08% 100.00%
Total Cost 45,574 44,517 51,135 45,158 43,785 49,812 53,593 -2.66%
  YoY % 2.37% -12.94% 13.24% 3.14% -12.10% -7.06% -
  Horiz. % 85.04% 83.06% 95.41% 84.26% 81.70% 92.94% 100.00%
Net Worth 105,139 102,199 60,526 102,010 98,372 96,429 91,818 2.28%
  YoY % 2.88% 68.85% -40.67% 3.70% 2.01% 5.02% -
  Horiz. % 114.51% 111.31% 65.92% 111.10% 107.14% 105.02% 100.00%
Dividend
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Div 12,159 0 0 0 0 3,651 3,648 22.21%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.09% -
  Horiz. % 333.31% 0.00% 0.00% 0.00% 0.00% 100.09% 100.00%
Div Payout % 249.18 % - % - % - % - % 60.77 % 59.00 % 27.12%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 3.00% -
  Horiz. % 422.34% 0.00% 0.00% 0.00% 0.00% 103.00% 100.00%
Equity
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Net Worth 105,139 102,199 60,526 102,010 98,372 96,429 91,818 2.28%
  YoY % 2.88% 68.85% -40.67% 3.70% 2.01% 5.02% -
  Horiz. % 114.51% 111.31% 65.92% 111.10% 107.14% 105.02% 100.00%
NOSH 60,774 60,833 60,526 60,720 60,723 60,647 60,807 -0.01%
  YoY % -0.10% 0.51% -0.32% -0.00% 0.13% -0.26% -
  Horiz. % 99.95% 100.04% 99.54% 99.86% 99.86% 99.74% 100.00%
Ratio Analysis
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
NP Margin 9.90 % 13.07 % 4.21 % 14.37 % 14.85 % 10.84 % 10.34 % -0.72%
  YoY % -24.25% 210.45% -70.70% -3.23% 36.99% 4.84% -
  Horiz. % 95.74% 126.40% 40.72% 138.97% 143.62% 104.84% 100.00%
ROE 4.64 % 6.48 % 2.98 % 7.20 % 7.65 % 6.23 % 6.73 % -6.01%
  YoY % -28.40% 117.45% -58.61% -5.88% 22.79% -7.43% -
  Horiz. % 68.95% 96.29% 44.28% 106.98% 113.67% 92.57% 100.00%
Per Share
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
RPS 83.22 84.18 88.20 86.85 84.69 92.12 98.30 -2.74%
  YoY % -1.14% -4.56% 1.55% 2.55% -8.07% -6.29% -
  Horiz. % 84.66% 85.64% 89.73% 88.35% 86.15% 93.71% 100.00%
EPS 8.03 10.89 2.98 12.09 12.39 9.91 10.17 -3.86%
  YoY % -26.26% 265.44% -75.35% -2.42% 25.03% -2.56% -
  Horiz. % 78.96% 107.08% 29.30% 118.88% 121.83% 97.44% 100.00%
DPS 20.00 0.00 0.00 0.00 0.00 6.00 6.00 22.21%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 333.33% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 1.7300 1.6800 1.0000 1.6800 1.6200 1.5900 1.5100 2.29%
  YoY % 2.98% 68.00% -40.48% 3.70% 1.89% 5.30% -
  Horiz. % 114.57% 111.26% 66.23% 111.26% 107.28% 105.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
RPS 83.19 84.23 87.80 86.73 84.58 91.89 98.32 -2.75%
  YoY % -1.23% -4.07% 1.23% 2.54% -7.96% -6.54% -
  Horiz. % 84.61% 85.67% 89.30% 88.21% 86.03% 93.46% 100.00%
EPS 8.03 10.90 2.97 12.07 12.38 9.88 10.17 -3.86%
  YoY % -26.33% 267.00% -75.39% -2.50% 25.30% -2.85% -
  Horiz. % 78.96% 107.18% 29.20% 118.68% 121.73% 97.15% 100.00%
DPS 20.00 0.00 0.00 0.00 0.00 6.01 6.00 22.21%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.17% -
  Horiz. % 333.33% 0.00% 0.00% 0.00% 0.00% 100.17% 100.00%
NAPS 1.7293 1.6809 0.9955 1.6778 1.6180 1.5860 1.5102 2.28%
  YoY % 2.88% 68.85% -40.67% 3.70% 2.02% 5.02% -
  Horiz. % 114.51% 111.30% 65.92% 111.10% 107.14% 105.02% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Date 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 -
Price 1.1900 1.0500 1.0200 1.0100 1.0700 1.2200 1.4500 -
P/RPS 1.43 1.25 1.16 1.16 1.26 1.32 1.48 -0.57%
  YoY % 14.40% 7.76% 0.00% -7.94% -4.55% -10.81% -
  Horiz. % 96.62% 84.46% 78.38% 78.38% 85.14% 89.19% 100.00%
P/EPS 14.82 9.64 34.22 8.35 8.63 12.31 14.26 0.64%
  YoY % 53.73% -71.83% 309.82% -3.24% -29.89% -13.67% -
  Horiz. % 103.93% 67.60% 239.97% 58.56% 60.52% 86.33% 100.00%
EY 6.75 10.37 2.92 11.97 11.58 8.12 7.01 -0.63%
  YoY % -34.91% 255.14% -75.61% 3.37% 42.61% 15.83% -
  Horiz. % 96.29% 147.93% 41.65% 170.76% 165.19% 115.83% 100.00%
DY 16.81 0.00 0.00 0.00 0.00 4.92 4.14 26.29%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 18.84% -
  Horiz. % 406.04% 0.00% 0.00% 0.00% 0.00% 118.84% 100.00%
P/NAPS 0.69 0.63 1.02 0.60 0.66 0.77 0.96 -5.35%
  YoY % 9.52% -38.24% 70.00% -9.09% -14.29% -19.79% -
  Horiz. % 71.88% 65.62% 106.25% 62.50% 68.75% 80.21% 100.00%
Price Multiplier on Announcement Date
31/01/11 31/01/00 30/11/99 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Date 30/03/11 26/03/10 25/03/09 28/03/08 23/03/07 29/03/06 30/03/05 -
Price 1.0300 1.0200 0.6400 0.8800 1.1000 1.2000 1.2400 -
P/RPS 1.24 1.21 0.73 1.01 1.30 1.30 1.26 -0.27%
  YoY % 2.48% 65.75% -27.72% -22.31% 0.00% 3.17% -
  Horiz. % 98.41% 96.03% 57.94% 80.16% 103.17% 103.17% 100.00%
P/EPS 12.83 9.36 21.47 7.28 8.88 12.11 12.19 0.86%
  YoY % 37.07% -56.40% 194.92% -18.02% -26.67% -0.66% -
  Horiz. % 105.25% 76.78% 176.13% 59.72% 72.85% 99.34% 100.00%
EY 7.80 10.68 4.66 13.74 11.27 8.26 8.20 -0.83%
  YoY % -26.97% 129.18% -66.08% 21.92% 36.44% 0.73% -
  Horiz. % 95.12% 130.24% 56.83% 167.56% 137.44% 100.73% 100.00%
DY 19.42 0.00 0.00 0.00 0.00 5.00 4.84 26.04%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 3.31% -
  Horiz. % 401.24% 0.00% 0.00% 0.00% 0.00% 103.31% 100.00%
P/NAPS 0.60 0.61 0.64 0.52 0.68 0.75 0.82 -5.07%
  YoY % -1.64% -4.69% 23.08% -23.53% -9.33% -8.54% -
  Horiz. % 73.17% 74.39% 78.05% 63.41% 82.93% 91.46% 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.
 


 

350  355  471  1093 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.02+0.005 
 JAKS 1.27-0.03 
 SANICHI 0.045-0.005 
 TDM 0.31+0.005 
 FPGROUP 0.685+0.045 
 ARMADA 0.485+0.025 
 DGB-WB 0.01-0.005 
 SAPNRG 0.2650.00 
 DGB 0.145+0.005 
 VELESTO 0.3650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers