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.
 


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
 
 

597  345  528  615 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MCT 0.20+0.01 
 KANGER 0.300.00 
 ABLEGRP 0.175+0.03 
 CME 0.1150.00 
 RSAWIT 0.31+0.035 
 HBGLOB 0.21+0.01 
 TDM 0.265+0.035 
 JTIASA 0.83+0.125 
 MTRONIC 0.08+0.01 
 EKOVEST 0.565-0.015 

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