Highlights

[MBG] YoY TTM Result on 2011-01-31 [#4]

Stock [MBG]: MINTYE BHD
Announcement Date 30-Mar-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2011
Quarter 31-Jan-2011  [#4]
Profit Trend QoQ -     1.37%    YoY -     -26.36%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Revenue 47,392 50,814 56,316 50,579 51,212 53,383 52,734 -1.76%
  YoY % -6.73% -9.77% 11.34% -1.24% -4.07% 1.23% -
  Horiz. % 89.87% 96.36% 106.79% 95.91% 97.11% 101.23% 100.00%
PBT 5,209 5,547 9,129 7,136 9,040 6,020 8,920 -8.57%
  YoY % -6.09% -39.24% 27.93% -21.06% 50.17% -32.51% -
  Horiz. % 58.40% 62.19% 102.34% 80.00% 101.35% 67.49% 100.00%
Tax -1,044 -1,360 -2,640 -2,131 -2,345 -3,772 -1,344 -4.12%
  YoY % 23.24% 48.48% -23.89% 9.13% 37.83% -180.65% -
  Horiz. % 77.68% 101.19% 196.43% 158.56% 174.48% 280.65% 100.00%
NP 4,165 4,187 6,489 5,005 6,695 2,248 7,576 -9.48%
  YoY % -0.53% -35.48% 29.65% -25.24% 197.82% -70.33% -
  Horiz. % 54.98% 55.27% 85.65% 66.06% 88.37% 29.67% 100.00%
NP to SH 4,158 4,174 6,461 4,880 6,627 1,804 7,341 -9.03%
  YoY % -0.38% -35.40% 32.40% -26.36% 267.35% -75.43% -
  Horiz. % 56.64% 56.86% 88.01% 66.48% 90.27% 24.57% 100.00%
Tax Rate 20.04 % 24.52 % 28.92 % 29.86 % 25.94 % 62.66 % 15.07 % 4.86%
  YoY % -18.27% -15.21% -3.15% 15.11% -58.60% 315.79% -
  Horiz. % 132.98% 162.71% 191.90% 198.14% 172.13% 415.79% 100.00%
Total Cost 43,227 46,627 49,827 45,574 44,517 51,135 45,158 -0.73%
  YoY % -7.29% -6.42% 9.33% 2.37% -12.94% 13.24% -
  Horiz. % 95.72% 103.25% 110.34% 100.92% 98.58% 113.24% 100.00%
Net Worth 106,400 105,184 106,400 105,139 102,199 60,526 102,010 0.70%
  YoY % 1.16% -1.14% 1.20% 2.88% 68.85% -40.67% -
  Horiz. % 104.30% 103.11% 104.30% 103.07% 100.19% 59.33% 100.00%
Dividend
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Div 3,648 7,600 15,217 12,159 0 0 0 -
  YoY % -52.00% -50.06% 25.14% 0.00% 0.00% 0.00% -
  Horiz. % 30.00% 62.50% 125.14% 100.00% - - -
Div Payout % 87.73 % 182.08 % 235.52 % 249.18 % - % - % - % -
  YoY % -51.82% -22.69% -5.48% 0.00% 0.00% 0.00% -
  Horiz. % 35.21% 73.07% 94.52% 100.00% - - -
Equity
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Net Worth 106,400 105,184 106,400 105,139 102,199 60,526 102,010 0.70%
  YoY % 1.16% -1.14% 1.20% 2.88% 68.85% -40.67% -
  Horiz. % 104.30% 103.11% 104.30% 103.07% 100.19% 59.33% 100.00%
NOSH 60,800 60,800 60,800 60,774 60,833 60,526 60,720 0.02%
  YoY % 0.00% 0.00% 0.04% -0.10% 0.51% -0.32% -
  Horiz. % 100.13% 100.13% 100.13% 100.09% 100.19% 99.68% 100.00%
Ratio Analysis
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
NP Margin 8.79 % 8.24 % 11.52 % 9.90 % 13.07 % 4.21 % 14.37 % -7.86%
  YoY % 6.67% -28.47% 16.36% -24.25% 210.45% -70.70% -
  Horiz. % 61.17% 57.34% 80.17% 68.89% 90.95% 29.30% 100.00%
ROE 3.91 % 3.97 % 6.07 % 4.64 % 6.48 % 2.98 % 7.20 % -9.67%
  YoY % -1.51% -34.60% 30.82% -28.40% 117.45% -58.61% -
  Horiz. % 54.31% 55.14% 84.31% 64.44% 90.00% 41.39% 100.00%
Per Share
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 77.95 83.58 92.63 83.22 84.18 88.20 86.85 -1.78%
  YoY % -6.74% -9.77% 11.31% -1.14% -4.56% 1.55% -
  Horiz. % 89.75% 96.23% 106.66% 95.82% 96.93% 101.55% 100.00%
EPS 6.84 6.87 10.63 8.03 10.89 2.98 12.09 -9.05%
  YoY % -0.44% -35.37% 32.38% -26.26% 265.44% -75.35% -
  Horiz. % 56.58% 56.82% 87.92% 66.42% 90.07% 24.65% 100.00%
DPS 6.00 12.50 25.00 20.00 0.00 0.00 0.00 -
  YoY % -52.00% -50.00% 25.00% 0.00% 0.00% 0.00% -
  Horiz. % 30.00% 62.50% 125.00% 100.00% - - -
NAPS 1.7500 1.7300 1.7500 1.7300 1.6800 1.0000 1.6800 0.68%
  YoY % 1.16% -1.14% 1.16% 2.98% 68.00% -40.48% -
  Horiz. % 104.17% 102.98% 104.17% 102.98% 100.00% 59.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 77.95 83.58 92.63 83.19 84.23 87.80 86.73 -1.76%
  YoY % -6.74% -9.77% 11.35% -1.23% -4.07% 1.23% -
  Horiz. % 89.88% 96.37% 106.80% 95.92% 97.12% 101.23% 100.00%
EPS 6.84 6.87 10.63 8.03 10.90 2.97 12.07 -9.02%
  YoY % -0.44% -35.37% 32.38% -26.33% 267.00% -75.39% -
  Horiz. % 56.67% 56.92% 88.07% 66.53% 90.31% 24.61% 100.00%
DPS 6.00 12.50 25.00 20.00 0.00 0.00 0.00 -
  YoY % -52.00% -50.00% 25.00% 0.00% 0.00% 0.00% -
  Horiz. % 30.00% 62.50% 125.00% 100.00% - - -
NAPS 1.7500 1.7300 1.7500 1.7293 1.6809 0.9955 1.6778 0.70%
  YoY % 1.16% -1.14% 1.20% 2.88% 68.85% -40.67% -
  Horiz. % 104.30% 103.11% 104.30% 103.07% 100.18% 59.33% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 -
Price 1.4000 1.4600 1.5000 1.1900 1.0500 1.0200 1.0100 -
P/RPS 1.80 1.75 1.62 1.43 1.25 1.16 1.16 7.59%
  YoY % 2.86% 8.02% 13.29% 14.40% 7.76% 0.00% -
  Horiz. % 155.17% 150.86% 139.66% 123.28% 107.76% 100.00% 100.00%
P/EPS 20.47 21.27 14.12 14.82 9.64 34.22 8.35 16.10%
  YoY % -3.76% 50.64% -4.72% 53.73% -71.83% 309.82% -
  Horiz. % 245.15% 254.73% 169.10% 177.49% 115.45% 409.82% 100.00%
EY 4.88 4.70 7.08 6.75 10.37 2.92 11.97 -13.88%
  YoY % 3.83% -33.62% 4.89% -34.91% 255.14% -75.61% -
  Horiz. % 40.77% 39.26% 59.15% 56.39% 86.63% 24.39% 100.00%
DY 4.29 8.56 16.67 16.81 0.00 0.00 0.00 -
  YoY % -49.88% -48.65% -0.83% 0.00% 0.00% 0.00% -
  Horiz. % 25.52% 50.92% 99.17% 100.00% - - -
P/NAPS 0.80 0.84 0.86 0.69 0.63 1.02 0.60 4.91%
  YoY % -4.76% -2.33% 24.64% 9.52% -38.24% 70.00% -
  Horiz. % 133.33% 140.00% 143.33% 115.00% 105.00% 170.00% 100.00%
Price Multiplier on Announcement Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 28/03/14 28/03/13 30/03/12 30/03/11 26/03/10 25/03/09 28/03/08 -
Price 1.3500 1.4800 1.3000 1.0300 1.0200 0.6400 0.8800 -
P/RPS 1.73 1.77 1.40 1.24 1.21 0.73 1.01 9.38%
  YoY % -2.26% 26.43% 12.90% 2.48% 65.75% -27.72% -
  Horiz. % 171.29% 175.25% 138.61% 122.77% 119.80% 72.28% 100.00%
P/EPS 19.74 21.56 12.23 12.83 9.36 21.47 7.28 18.07%
  YoY % -8.44% 76.29% -4.68% 37.07% -56.40% 194.92% -
  Horiz. % 271.15% 296.15% 167.99% 176.24% 128.57% 294.92% 100.00%
EY 5.07 4.64 8.17 7.80 10.68 4.66 13.74 -15.30%
  YoY % 9.27% -43.21% 4.74% -26.97% 129.18% -66.08% -
  Horiz. % 36.90% 33.77% 59.46% 56.77% 77.73% 33.92% 100.00%
DY 4.44 8.45 19.23 19.42 0.00 0.00 0.00 -
  YoY % -47.46% -56.06% -0.98% 0.00% 0.00% 0.00% -
  Horiz. % 22.86% 43.51% 99.02% 100.00% - - -
P/NAPS 0.77 0.86 0.74 0.60 0.61 0.64 0.52 6.76%
  YoY % -10.47% 16.22% 23.33% -1.64% -4.69% 23.08% -
  Horiz. % 148.08% 165.38% 142.31% 115.38% 117.31% 123.08% 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.
 


 

384  386  457  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TIGER 0.11+0.02 
 SANICHI 0.05-0.01 
 TDM 0.305+0.03 
 PUC 0.05+0.015 
 HSI-C7K 0.265-0.01 
 ARMADA 0.46-0.015 
 RSAWIT 0.34+0.04 
 FGV 1.45+0.13 
 INSAS-WB 0.0050.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
2. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
3. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
4. Jaks Resources - Higher Expected Investment Returns from JHDP ? DK66
5. Am I a Chinese Chauvinistic? Sslee blog
6. Cutting Your Losses Our Investment Journey
7. Sun Is Shining For Palm Oil Stock BFM Podcast
8. Stocks on Radar - Inari Amertron (0166) AmInvest Research Reports
Partners & Brokers