Highlights

[MBG] YoY TTM Result on 2009-07-31 [#2]

Stock [MBG]: MINTYE BHD
Announcement Date 24-Sep-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2010
Quarter 31-Jul-2009  [#2]
Profit Trend QoQ -     56.06%    YoY -     -26.42%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 57,463 53,289 50,772 50,060 56,389 52,044 52,950 1.37%
  YoY % 7.83% 4.96% 1.42% -11.22% 8.35% -1.71% -
  Horiz. % 108.52% 100.64% 95.89% 94.54% 106.49% 98.29% 100.00%
PBT 9,623 7,850 7,061 6,654 10,409 9,588 5,774 8.88%
  YoY % 22.59% 11.17% 6.12% -36.07% 8.56% 66.05% -
  Horiz. % 166.66% 135.95% 122.29% 115.24% 180.27% 166.05% 100.00%
Tax -2,521 -2,343 -2,173 -2,015 -3,939 -1,284 -1,104 14.74%
  YoY % -7.60% -7.82% -7.84% 48.84% -206.78% -16.30% -
  Horiz. % 228.35% 212.23% 196.83% 182.52% 356.79% 116.30% 100.00%
NP 7,102 5,507 4,888 4,639 6,470 8,304 4,670 7.23%
  YoY % 28.96% 12.66% 5.37% -28.30% -22.09% 77.82% -
  Horiz. % 152.08% 117.92% 104.67% 99.34% 138.54% 177.82% 100.00%
NP to SH 7,056 5,535 4,697 4,454 6,053 8,141 4,604 7.37%
  YoY % 27.48% 17.84% 5.46% -26.42% -25.65% 76.82% -
  Horiz. % 153.26% 120.22% 102.02% 96.74% 131.47% 176.82% 100.00%
Tax Rate 26.20 % 29.85 % 30.77 % 30.28 % 37.84 % 13.39 % 19.12 % 5.39%
  YoY % -12.23% -2.99% 1.62% -19.98% 182.60% -29.97% -
  Horiz. % 137.03% 156.12% 160.93% 158.37% 197.91% 70.03% 100.00%
Total Cost 50,361 47,782 45,884 45,421 49,919 43,740 48,280 0.71%
  YoY % 5.40% 4.14% 1.02% -9.01% 14.13% -9.40% -
  Horiz. % 104.31% 98.97% 95.04% 94.08% 103.39% 90.60% 100.00%
Net Worth 105,184 103,392 107,019 103,980 103,908 101,570 97,219 1.32%
  YoY % 1.73% -3.39% 2.92% 0.07% 2.30% 4.48% -
  Horiz. % 108.19% 106.35% 110.08% 106.95% 106.88% 104.48% 100.00%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div 15,214 7,602 12,159 3,648 5,460 3,652 0 -
  YoY % 100.13% -37.48% 233.29% -33.18% 49.50% 0.00% -
  Horiz. % 416.58% 208.15% 332.93% 99.89% 149.50% 100.00% -
Div Payout % 215.63 % 137.35 % 258.89 % 81.91 % 90.21 % 44.86 % - % -
  YoY % 56.99% -46.95% 216.07% -9.20% 101.09% 0.00% -
  Horiz. % 480.67% 306.17% 577.11% 182.59% 201.09% 100.00% -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 105,184 103,392 107,019 103,980 103,908 101,570 97,219 1.32%
  YoY % 1.73% -3.39% 2.92% 0.07% 2.30% 4.48% -
  Horiz. % 108.19% 106.35% 110.08% 106.95% 106.88% 104.48% 100.00%
NOSH 60,800 60,819 60,806 60,807 60,765 60,820 60,761 0.01%
  YoY % -0.03% 0.02% -0.00% 0.07% -0.09% 0.10% -
  Horiz. % 100.06% 100.09% 100.07% 100.07% 100.01% 100.10% 100.00%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin 12.36 % 10.33 % 9.63 % 9.27 % 11.47 % 15.96 % 8.82 % 5.78%
  YoY % 19.65% 7.27% 3.88% -19.18% -28.13% 80.95% -
  Horiz. % 140.14% 117.12% 109.18% 105.10% 130.05% 180.95% 100.00%
ROE 6.71 % 5.35 % 4.39 % 4.28 % 5.83 % 8.02 % 4.74 % 5.96%
  YoY % 25.42% 21.87% 2.57% -26.59% -27.31% 69.20% -
  Horiz. % 141.56% 112.87% 92.62% 90.30% 123.00% 169.20% 100.00%
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 94.51 87.62 83.50 82.33 92.80 85.57 87.14 1.36%
  YoY % 7.86% 4.93% 1.42% -11.28% 8.45% -1.80% -
  Horiz. % 108.46% 100.55% 95.82% 94.48% 106.50% 98.20% 100.00%
EPS 11.61 9.10 7.72 7.32 9.96 13.39 7.58 7.36%
  YoY % 27.58% 17.88% 5.46% -26.51% -25.62% 76.65% -
  Horiz. % 153.17% 120.05% 101.85% 96.57% 131.40% 176.65% 100.00%
DPS 25.00 12.50 20.00 6.00 9.00 6.00 0.00 -
  YoY % 100.00% -37.50% 233.33% -33.33% 50.00% 0.00% -
  Horiz. % 416.67% 208.33% 333.33% 100.00% 150.00% 100.00% -
NAPS 1.7300 1.7000 1.7600 1.7100 1.7100 1.6700 1.6000 1.31%
  YoY % 1.76% -3.41% 2.92% 0.00% 2.40% 4.37% -
  Horiz. % 108.12% 106.25% 110.00% 106.88% 106.88% 104.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,684
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 94.51 87.65 83.51 82.34 92.75 85.60 87.09 1.37%
  YoY % 7.83% 4.96% 1.42% -11.22% 8.35% -1.71% -
  Horiz. % 108.52% 100.64% 95.89% 94.55% 106.50% 98.29% 100.00%
EPS 11.61 9.10 7.73 7.33 9.96 13.39 7.57 7.38%
  YoY % 27.58% 17.72% 5.46% -26.41% -25.62% 76.88% -
  Horiz. % 153.37% 120.21% 102.11% 96.83% 131.57% 176.88% 100.00%
DPS 25.00 12.50 20.00 6.00 8.98 6.01 0.00 -
  YoY % 100.00% -37.50% 233.33% -33.18% 49.42% 0.00% -
  Horiz. % 415.97% 207.99% 332.78% 99.83% 149.42% 100.00% -
NAPS 1.7300 1.7005 1.7602 1.7102 1.7090 1.6706 1.5990 1.32%
  YoY % 1.73% -3.39% 2.92% 0.07% 2.30% 4.48% -
  Horiz. % 108.19% 106.35% 110.08% 106.95% 106.88% 104.48% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 1.4400 1.2200 1.2000 0.9900 1.0800 1.2000 1.0800 -
P/RPS 1.52 1.39 1.44 1.20 1.16 1.40 1.24 3.45%
  YoY % 9.35% -3.47% 20.00% 3.45% -17.14% 12.90% -
  Horiz. % 122.58% 112.10% 116.13% 96.77% 93.55% 112.90% 100.00%
P/EPS 12.41 13.41 15.53 13.52 10.84 8.97 14.25 -2.28%
  YoY % -7.46% -13.65% 14.87% 24.72% 20.85% -37.05% -
  Horiz. % 87.09% 94.11% 108.98% 94.88% 76.07% 62.95% 100.00%
EY 8.06 7.46 6.44 7.40 9.22 11.15 7.02 2.33%
  YoY % 8.04% 15.84% -12.97% -19.74% -17.31% 58.83% -
  Horiz. % 114.81% 106.27% 91.74% 105.41% 131.34% 158.83% 100.00%
DY 17.36 10.25 16.67 6.06 8.33 5.00 0.00 -
  YoY % 69.37% -38.51% 175.08% -27.25% 66.60% 0.00% -
  Horiz. % 347.20% 205.00% 333.40% 121.20% 166.60% 100.00% -
P/NAPS 0.83 0.72 0.68 0.58 0.63 0.72 0.68 3.37%
  YoY % 15.28% 5.88% 17.24% -7.94% -12.50% 5.88% -
  Horiz. % 122.06% 105.88% 100.00% 85.29% 92.65% 105.88% 100.00%
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 27/09/12 29/09/11 30/09/10 24/09/09 26/09/08 28/09/07 14/09/06 -
Price 1.4400 1.1700 1.1400 0.9200 0.8400 1.2000 1.3000 -
P/RPS 1.52 1.34 1.37 1.12 0.91 1.40 1.49 0.33%
  YoY % 13.43% -2.19% 22.32% 23.08% -35.00% -6.04% -
  Horiz. % 102.01% 89.93% 91.95% 75.17% 61.07% 93.96% 100.00%
P/EPS 12.41 12.86 14.76 12.56 8.43 8.97 17.16 -5.25%
  YoY % -3.50% -12.87% 17.52% 48.99% -6.02% -47.73% -
  Horiz. % 72.32% 74.94% 86.01% 73.19% 49.13% 52.27% 100.00%
EY 8.06 7.78 6.78 7.96 11.86 11.15 5.83 5.54%
  YoY % 3.60% 14.75% -14.82% -32.88% 6.37% 91.25% -
  Horiz. % 138.25% 133.45% 116.30% 136.54% 203.43% 191.25% 100.00%
DY 17.36 10.68 17.54 6.52 10.71 5.00 0.00 -
  YoY % 62.55% -39.11% 169.02% -39.12% 114.20% 0.00% -
  Horiz. % 347.20% 213.60% 350.80% 130.40% 214.20% 100.00% -
P/NAPS 0.83 0.69 0.65 0.54 0.49 0.72 0.81 0.41%
  YoY % 20.29% 6.15% 20.37% 10.20% -31.94% -11.11% -
  Horiz. % 102.47% 85.19% 80.25% 66.67% 60.49% 88.89% 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.
 


 

266  391  499  1049 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.26-0.005 
 HIBISCS 1.11+0.05 
 MYEG 1.37+0.07 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.09-0.01 
 HSI-C5D 0.345+0.03 
 DAYANG 1.32-0.07 
 ORION 0.215+0.015 
 HSI-C5A 0.40+0.035 
 HSI-C3V 0.055+0.02 
Partners & Brokers