Highlights

[MBG] YoY TTM Result on 2009-01-31 [#4]

Stock [MBG]: MINTYE BHD
Announcement Date 25-Mar-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2009
Quarter 31-Jan-2009  [#4]
Profit Trend QoQ -     -31.22%    YoY -     -75.43%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 56,316 50,579 51,212 53,383 52,734 51,424 55,869 0.13%
  YoY % 11.34% -1.24% -4.07% 1.23% 2.55% -7.96% -
  Horiz. % 100.80% 90.53% 91.66% 95.55% 94.39% 92.04% 100.00%
PBT 9,129 7,136 9,040 6,020 8,920 9,068 7,556 3.20%
  YoY % 27.93% -21.06% 50.17% -32.51% -1.63% 20.01% -
  Horiz. % 120.82% 94.44% 119.64% 79.67% 118.05% 120.01% 100.00%
Tax -2,640 -2,131 -2,345 -3,772 -1,344 -1,429 -1,499 9.89%
  YoY % -23.89% 9.13% 37.83% -180.65% 5.95% 4.67% -
  Horiz. % 176.12% 142.16% 156.44% 251.63% 89.66% 95.33% 100.00%
NP 6,489 5,005 6,695 2,248 7,576 7,639 6,057 1.15%
  YoY % 29.65% -25.24% 197.82% -70.33% -0.82% 26.12% -
  Horiz. % 107.13% 82.63% 110.53% 37.11% 125.08% 126.12% 100.00%
NP to SH 6,461 4,880 6,627 1,804 7,341 7,525 6,009 1.22%
  YoY % 32.40% -26.36% 267.35% -75.43% -2.45% 25.23% -
  Horiz. % 107.52% 81.21% 110.28% 30.02% 122.17% 125.23% 100.00%
Tax Rate 28.92 % 29.86 % 25.94 % 62.66 % 15.07 % 15.76 % 19.84 % 6.48%
  YoY % -3.15% 15.11% -58.60% 315.79% -4.38% -20.56% -
  Horiz. % 145.77% 150.50% 130.75% 315.83% 75.96% 79.44% 100.00%
Total Cost 49,827 45,574 44,517 51,135 45,158 43,785 49,812 0.01%
  YoY % 9.33% 2.37% -12.94% 13.24% 3.14% -12.10% -
  Horiz. % 100.03% 91.49% 89.37% 102.66% 90.66% 87.90% 100.00%
Net Worth 106,400 105,139 102,199 60,526 102,010 98,372 96,429 1.65%
  YoY % 1.20% 2.88% 68.85% -40.67% 3.70% 2.01% -
  Horiz. % 110.34% 109.03% 105.98% 62.77% 105.79% 102.01% 100.00%
Dividend
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Div 15,217 12,159 0 0 0 0 3,651 26.84%
  YoY % 25.14% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 416.75% 333.02% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % 235.52 % 249.18 % - % - % - % - % 60.77 % 25.32%
  YoY % -5.48% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 387.56% 410.04% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 106,400 105,139 102,199 60,526 102,010 98,372 96,429 1.65%
  YoY % 1.20% 2.88% 68.85% -40.67% 3.70% 2.01% -
  Horiz. % 110.34% 109.03% 105.98% 62.77% 105.79% 102.01% 100.00%
NOSH 60,800 60,774 60,833 60,526 60,720 60,723 60,647 0.04%
  YoY % 0.04% -0.10% 0.51% -0.32% -0.00% 0.13% -
  Horiz. % 100.25% 100.21% 100.31% 99.80% 100.12% 100.13% 100.00%
Ratio Analysis
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin 11.52 % 9.90 % 13.07 % 4.21 % 14.37 % 14.85 % 10.84 % 1.02%
  YoY % 16.36% -24.25% 210.45% -70.70% -3.23% 36.99% -
  Horiz. % 106.27% 91.33% 120.57% 38.84% 132.56% 136.99% 100.00%
ROE 6.07 % 4.64 % 6.48 % 2.98 % 7.20 % 7.65 % 6.23 % -0.43%
  YoY % 30.82% -28.40% 117.45% -58.61% -5.88% 22.79% -
  Horiz. % 97.43% 74.48% 104.01% 47.83% 115.57% 122.79% 100.00%
Per Share
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 92.63 83.22 84.18 88.20 86.85 84.69 92.12 0.09%
  YoY % 11.31% -1.14% -4.56% 1.55% 2.55% -8.07% -
  Horiz. % 100.55% 90.34% 91.38% 95.74% 94.28% 91.93% 100.00%
EPS 10.63 8.03 10.89 2.98 12.09 12.39 9.91 1.18%
  YoY % 32.38% -26.26% 265.44% -75.35% -2.42% 25.03% -
  Horiz. % 107.27% 81.03% 109.89% 30.07% 122.00% 125.03% 100.00%
DPS 25.00 20.00 0.00 0.00 0.00 0.00 6.00 26.84%
  YoY % 25.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 416.67% 333.33% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.7500 1.7300 1.6800 1.0000 1.6800 1.6200 1.5900 1.61%
  YoY % 1.16% 2.98% 68.00% -40.48% 3.70% 1.89% -
  Horiz. % 110.06% 108.81% 105.66% 62.89% 105.66% 101.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 92.63 83.19 84.23 87.80 86.73 84.58 91.89 0.13%
  YoY % 11.35% -1.23% -4.07% 1.23% 2.54% -7.96% -
  Horiz. % 100.81% 90.53% 91.66% 95.55% 94.38% 92.04% 100.00%
EPS 10.63 8.03 10.90 2.97 12.07 12.38 9.88 1.23%
  YoY % 32.38% -26.33% 267.00% -75.39% -2.50% 25.30% -
  Horiz. % 107.59% 81.28% 110.32% 30.06% 122.17% 125.30% 100.00%
DPS 25.00 20.00 0.00 0.00 0.00 0.00 6.01 26.80%
  YoY % 25.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 415.97% 332.78% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.7500 1.7293 1.6809 0.9955 1.6778 1.6180 1.5860 1.65%
  YoY % 1.20% 2.88% 68.85% -40.67% 3.70% 2.02% -
  Horiz. % 110.34% 109.04% 105.98% 62.77% 105.79% 102.02% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 -
Price 1.5000 1.1900 1.0500 1.0200 1.0100 1.0700 1.2200 -
P/RPS 1.62 1.43 1.25 1.16 1.16 1.26 1.32 3.47%
  YoY % 13.29% 14.40% 7.76% 0.00% -7.94% -4.55% -
  Horiz. % 122.73% 108.33% 94.70% 87.88% 87.88% 95.45% 100.00%
P/EPS 14.12 14.82 9.64 34.22 8.35 8.63 12.31 2.31%
  YoY % -4.72% 53.73% -71.83% 309.82% -3.24% -29.89% -
  Horiz. % 114.70% 120.39% 78.31% 277.99% 67.83% 70.11% 100.00%
EY 7.08 6.75 10.37 2.92 11.97 11.58 8.12 -2.26%
  YoY % 4.89% -34.91% 255.14% -75.61% 3.37% 42.61% -
  Horiz. % 87.19% 83.13% 127.71% 35.96% 147.41% 142.61% 100.00%
DY 16.67 16.81 0.00 0.00 0.00 0.00 4.92 22.54%
  YoY % -0.83% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 338.82% 341.67% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.86 0.69 0.63 1.02 0.60 0.66 0.77 1.86%
  YoY % 24.64% 9.52% -38.24% 70.00% -9.09% -14.29% -
  Horiz. % 111.69% 89.61% 81.82% 132.47% 77.92% 85.71% 100.00%
Price Multiplier on Announcement Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 30/03/12 30/03/11 26/03/10 25/03/09 28/03/08 23/03/07 29/03/06 -
Price 1.3000 1.0300 1.0200 0.6400 0.8800 1.1000 1.2000 -
P/RPS 1.40 1.24 1.21 0.73 1.01 1.30 1.30 1.24%
  YoY % 12.90% 2.48% 65.75% -27.72% -22.31% 0.00% -
  Horiz. % 107.69% 95.38% 93.08% 56.15% 77.69% 100.00% 100.00%
P/EPS 12.23 12.83 9.36 21.47 7.28 8.88 12.11 0.16%
  YoY % -4.68% 37.07% -56.40% 194.92% -18.02% -26.67% -
  Horiz. % 100.99% 105.95% 77.29% 177.29% 60.12% 73.33% 100.00%
EY 8.17 7.80 10.68 4.66 13.74 11.27 8.26 -0.18%
  YoY % 4.74% -26.97% 129.18% -66.08% 21.92% 36.44% -
  Horiz. % 98.91% 94.43% 129.30% 56.42% 166.34% 136.44% 100.00%
DY 19.23 19.42 0.00 0.00 0.00 0.00 5.00 25.16%
  YoY % -0.98% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 384.60% 388.40% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.74 0.60 0.61 0.64 0.52 0.68 0.75 -0.22%
  YoY % 23.33% -1.64% -4.69% 23.08% -23.53% -9.33% -
  Horiz. % 98.67% 80.00% 81.33% 85.33% 69.33% 90.67% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

345  447  460  668 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.46+0.015 
 GAMUDA-WE 0.145+0.025 
 HIBISCS 0.505-0.03 
 MLAB 0.02+0.005 
 SAPNRG 0.105-0.005 
 ARMADA 0.175-0.01 
 VC 0.07+0.01 
 MRCB-WB 0.105+0.03 
 HIBISCS-WC 0.135-0.005 
 IWCITY 0.47+0.03 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers