Highlights

[MBG] YoY TTM Result on 2005-07-31 [#2]

Stock [MBG]: MINTYE BHD
Announcement Date 28-Sep-2005
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2006
Quarter 31-Jul-2005  [#2]
Profit Trend QoQ -     -8.84%    YoY -     36.09%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Revenue 56,389 52,044 52,950 56,678 57,428 47,208 43,271 4.51%
  YoY % 8.35% -1.71% -6.58% -1.31% 21.65% 9.10% -
  Horiz. % 130.32% 120.27% 122.37% 130.98% 132.72% 109.10% 100.00%
PBT 10,409 9,588 5,774 10,063 8,741 8,505 7,548 5.50%
  YoY % 8.56% 66.05% -42.62% 15.12% 2.77% 12.68% -
  Horiz. % 137.90% 127.03% 76.50% 133.32% 115.81% 112.68% 100.00%
Tax -3,939 -1,284 -1,104 -2,016 -2,859 -2,230 -923 27.33%
  YoY % -206.78% -16.30% 45.24% 29.49% -28.21% -141.60% -
  Horiz. % 426.76% 139.11% 119.61% 218.42% 309.75% 241.60% 100.00%
NP 6,470 8,304 4,670 8,047 5,882 6,275 6,625 -0.39%
  YoY % -22.09% 77.82% -41.97% 36.81% -6.26% -5.28% -
  Horiz. % 97.66% 125.34% 70.49% 121.46% 88.78% 94.72% 100.00%
NP to SH 6,053 8,141 4,604 8,005 5,882 6,275 6,625 -1.49%
  YoY % -25.65% 76.82% -42.49% 36.09% -6.26% -5.28% -
  Horiz. % 91.37% 122.88% 69.49% 120.83% 88.78% 94.72% 100.00%
Tax Rate 37.84 % 13.39 % 19.12 % 20.03 % 32.71 % 26.22 % 12.23 % 20.69%
  YoY % 182.60% -29.97% -4.54% -38.76% 24.75% 114.39% -
  Horiz. % 309.40% 109.48% 156.34% 163.78% 267.46% 214.39% 100.00%
Total Cost 49,919 43,740 48,280 48,631 51,546 40,933 36,646 5.28%
  YoY % 14.13% -9.40% -0.72% -5.66% 25.93% 11.70% -
  Horiz. % 136.22% 119.36% 131.75% 132.70% 140.66% 111.70% 100.00%
Net Worth 103,908 101,570 97,219 92,501 88,165 85,761 82,135 3.99%
  YoY % 2.30% 4.48% 5.10% 4.92% 2.80% 4.42% -
  Horiz. % 126.51% 123.66% 118.36% 112.62% 107.34% 104.42% 100.00%
Dividend
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Div 5,460 3,652 0 3,651 3,648 3,649 3,042 10.23%
  YoY % 49.50% 0.00% 0.00% 0.09% -0.03% 19.96% -
  Horiz. % 179.48% 120.05% 0.00% 120.02% 119.92% 119.96% 100.00%
Div Payout % 90.21 % 44.86 % - % 45.61 % 62.02 % 58.16 % 45.92 % 11.90%
  YoY % 101.09% 0.00% 0.00% -26.46% 6.64% 26.66% -
  Horiz. % 196.45% 97.69% 0.00% 99.32% 135.06% 126.66% 100.00%
Equity
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Net Worth 103,908 101,570 97,219 92,501 88,165 85,761 82,135 3.99%
  YoY % 2.30% 4.48% 5.10% 4.92% 2.80% 4.42% -
  Horiz. % 126.51% 123.66% 118.36% 112.62% 107.34% 104.42% 100.00%
NOSH 60,765 60,820 60,761 60,856 60,803 60,823 38,025 8.12%
  YoY % -0.09% 0.10% -0.16% 0.09% -0.03% 59.96% -
  Horiz. % 159.80% 159.95% 159.79% 160.04% 159.90% 159.96% 100.00%
Ratio Analysis
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
NP Margin 11.47 % 15.96 % 8.82 % 14.20 % 10.24 % 13.29 % 15.31 % -4.69%
  YoY % -28.13% 80.95% -37.89% 38.67% -22.95% -13.19% -
  Horiz. % 74.92% 104.25% 57.61% 92.75% 66.88% 86.81% 100.00%
ROE 5.83 % 8.02 % 4.74 % 8.65 % 6.67 % 7.32 % 8.07 % -5.27%
  YoY % -27.31% 69.20% -45.20% 29.69% -8.88% -9.29% -
  Horiz. % 72.24% 99.38% 58.74% 107.19% 82.65% 90.71% 100.00%
Per Share
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 92.80 85.57 87.14 93.13 94.45 77.61 113.79 -3.34%
  YoY % 8.45% -1.80% -6.43% -1.40% 21.70% -31.80% -
  Horiz. % 81.55% 75.20% 76.58% 81.84% 83.00% 68.20% 100.00%
EPS 9.96 13.39 7.58 13.15 9.67 10.32 17.42 -8.89%
  YoY % -25.62% 76.65% -42.36% 35.99% -6.30% -40.76% -
  Horiz. % 57.18% 76.87% 43.51% 75.49% 55.51% 59.24% 100.00%
DPS 9.00 6.00 0.00 6.00 6.00 6.00 8.00 1.98%
  YoY % 50.00% 0.00% 0.00% 0.00% 0.00% -25.00% -
  Horiz. % 112.50% 75.00% 0.00% 75.00% 75.00% 75.00% 100.00%
NAPS 1.7100 1.6700 1.6000 1.5200 1.4500 1.4100 2.1600 -3.82%
  YoY % 2.40% 4.37% 5.26% 4.83% 2.84% -34.72% -
  Horiz. % 79.17% 77.31% 74.07% 70.37% 67.13% 65.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 92.75 85.60 87.09 93.22 94.45 77.64 71.17 4.51%
  YoY % 8.35% -1.71% -6.58% -1.30% 21.65% 9.09% -
  Horiz. % 130.32% 120.28% 122.37% 130.98% 132.71% 109.09% 100.00%
EPS 9.96 13.39 7.57 13.17 9.67 10.32 10.90 -1.49%
  YoY % -25.62% 76.88% -42.52% 36.19% -6.30% -5.32% -
  Horiz. % 91.38% 122.84% 69.45% 120.83% 88.72% 94.68% 100.00%
DPS 8.98 6.01 0.00 6.01 6.00 6.00 5.00 10.24%
  YoY % 49.42% 0.00% 0.00% 0.17% 0.00% 20.00% -
  Horiz. % 179.60% 120.20% 0.00% 120.20% 120.00% 120.00% 100.00%
NAPS 1.7090 1.6706 1.5990 1.5214 1.4501 1.4106 1.3509 3.99%
  YoY % 2.30% 4.48% 5.10% 4.92% 2.80% 4.42% -
  Horiz. % 126.51% 123.67% 118.37% 112.62% 107.34% 104.42% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 -
Price 1.0800 1.2000 1.0800 1.2500 1.2600 1.5200 2.4000 -
P/RPS 1.16 1.40 1.24 1.34 1.33 1.96 2.11 -9.48%
  YoY % -17.14% 12.90% -7.46% 0.75% -32.14% -7.11% -
  Horiz. % 54.98% 66.35% 58.77% 63.51% 63.03% 92.89% 100.00%
P/EPS 10.84 8.97 14.25 9.50 13.02 14.73 13.78 -3.92%
  YoY % 20.85% -37.05% 50.00% -27.04% -11.61% 6.89% -
  Horiz. % 78.66% 65.09% 103.41% 68.94% 94.48% 106.89% 100.00%
EY 9.22 11.15 7.02 10.52 7.68 6.79 7.26 4.06%
  YoY % -17.31% 58.83% -33.27% 36.98% 13.11% -6.47% -
  Horiz. % 127.00% 153.58% 96.69% 144.90% 105.79% 93.53% 100.00%
DY 8.33 5.00 0.00 4.80 4.76 3.95 3.33 16.49%
  YoY % 66.60% 0.00% 0.00% 0.84% 20.51% 18.62% -
  Horiz. % 250.15% 150.15% 0.00% 144.14% 142.94% 118.62% 100.00%
P/NAPS 0.63 0.72 0.68 0.82 0.87 1.08 1.11 -9.00%
  YoY % -12.50% 5.88% -17.07% -5.75% -19.44% -2.70% -
  Horiz. % 56.76% 64.86% 61.26% 73.87% 78.38% 97.30% 100.00%
Price Multiplier on Announcement Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 26/09/08 28/09/07 14/09/06 28/09/05 28/09/04 30/09/03 20/09/02 -
Price 0.8400 1.2000 1.3000 1.2000 1.3600 1.3000 1.5000 -
P/RPS 0.91 1.40 1.49 1.29 1.44 1.67 1.32 -6.01%
  YoY % -35.00% -6.04% 15.50% -10.42% -13.77% 26.52% -
  Horiz. % 68.94% 106.06% 112.88% 97.73% 109.09% 126.52% 100.00%
P/EPS 8.43 8.97 17.16 9.12 14.06 12.60 8.61 -0.35%
  YoY % -6.02% -47.73% 88.16% -35.14% 11.59% 46.34% -
  Horiz. % 97.91% 104.18% 199.30% 105.92% 163.30% 146.34% 100.00%
EY 11.86 11.15 5.83 10.96 7.11 7.94 11.61 0.36%
  YoY % 6.37% 91.25% -46.81% 54.15% -10.45% -31.61% -
  Horiz. % 102.15% 96.04% 50.22% 94.40% 61.24% 68.39% 100.00%
DY 10.71 5.00 0.00 5.00 4.41 4.62 5.33 12.32%
  YoY % 114.20% 0.00% 0.00% 13.38% -4.55% -13.32% -
  Horiz. % 200.94% 93.81% 0.00% 93.81% 82.74% 86.68% 100.00%
P/NAPS 0.49 0.72 0.81 0.79 0.94 0.92 0.69 -5.54%
  YoY % -31.94% -11.11% 2.53% -15.96% 2.17% 33.33% -
  Horiz. % 71.01% 104.35% 117.39% 114.49% 136.23% 133.33% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers