Highlights

[MBG] YoY TTM Result on 2011-07-31 [#2]

Stock [MBG]: MINTYE BHD
Announcement Date 29-Sep-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2012
Quarter 31-Jul-2011  [#2]
Profit Trend QoQ -     13.19%    YoY -     17.84%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Revenue 51,928 44,782 57,463 53,289 50,772 50,060 56,389 -1.36%
  YoY % 15.96% -22.07% 7.83% 4.96% 1.42% -11.22% -
  Horiz. % 92.09% 79.42% 101.90% 94.50% 90.04% 88.78% 100.00%
PBT 5,170 2,828 9,623 7,850 7,061 6,654 10,409 -11.00%
  YoY % 82.81% -70.61% 22.59% 11.17% 6.12% -36.07% -
  Horiz. % 49.67% 27.17% 92.45% 75.42% 67.84% 63.93% 100.00%
Tax -966 -785 -2,521 -2,343 -2,173 -2,015 -3,939 -20.88%
  YoY % -23.06% 68.86% -7.60% -7.82% -7.84% 48.84% -
  Horiz. % 24.52% 19.93% 64.00% 59.48% 55.17% 51.16% 100.00%
NP 4,204 2,043 7,102 5,507 4,888 4,639 6,470 -6.93%
  YoY % 105.78% -71.23% 28.96% 12.66% 5.37% -28.30% -
  Horiz. % 64.98% 31.58% 109.77% 85.12% 75.55% 71.70% 100.00%
NP to SH 4,195 2,051 7,056 5,535 4,697 4,454 6,053 -5.93%
  YoY % 104.53% -70.93% 27.48% 17.84% 5.46% -26.42% -
  Horiz. % 69.30% 33.88% 116.57% 91.44% 77.60% 73.58% 100.00%
Tax Rate 18.68 % 27.76 % 26.20 % 29.85 % 30.77 % 30.28 % 37.84 % -11.09%
  YoY % -32.71% 5.95% -12.23% -2.99% 1.62% -19.98% -
  Horiz. % 49.37% 73.36% 69.24% 78.88% 81.32% 80.02% 100.00%
Total Cost 47,724 42,739 50,361 47,782 45,884 45,421 49,919 -0.75%
  YoY % 11.66% -15.13% 5.40% 4.14% 1.02% -9.01% -
  Horiz. % 95.60% 85.62% 100.89% 95.72% 91.92% 90.99% 100.00%
Net Worth 106,400 104,576 105,184 103,392 107,019 103,980 103,908 0.40%
  YoY % 1.74% -0.58% 1.73% -3.39% 2.92% 0.07% -
  Horiz. % 102.40% 100.64% 101.23% 99.50% 102.99% 100.07% 100.00%
Dividend
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Div 1,824 3,648 15,214 7,602 12,159 3,648 5,460 -16.70%
  YoY % -50.00% -76.02% 100.13% -37.48% 233.29% -33.18% -
  Horiz. % 33.40% 66.81% 278.64% 139.23% 222.69% 66.82% 100.00%
Div Payout % 43.48 % 177.86 % 215.63 % 137.35 % 258.89 % 81.91 % 90.21 % -11.45%
  YoY % -75.55% -17.52% 56.99% -46.95% 216.07% -9.20% -
  Horiz. % 48.20% 197.16% 239.03% 152.26% 286.99% 90.80% 100.00%
Equity
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Net Worth 106,400 104,576 105,184 103,392 107,019 103,980 103,908 0.40%
  YoY % 1.74% -0.58% 1.73% -3.39% 2.92% 0.07% -
  Horiz. % 102.40% 100.64% 101.23% 99.50% 102.99% 100.07% 100.00%
NOSH 60,800 60,800 60,800 60,819 60,806 60,807 60,765 0.01%
  YoY % 0.00% 0.00% -0.03% 0.02% -0.00% 0.07% -
  Horiz. % 100.06% 100.06% 100.06% 100.09% 100.07% 100.07% 100.00%
Ratio Analysis
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
NP Margin 8.10 % 4.56 % 12.36 % 10.33 % 9.63 % 9.27 % 11.47 % -5.63%
  YoY % 77.63% -63.11% 19.65% 7.27% 3.88% -19.18% -
  Horiz. % 70.62% 39.76% 107.76% 90.06% 83.96% 80.82% 100.00%
ROE 3.94 % 1.96 % 6.71 % 5.35 % 4.39 % 4.28 % 5.83 % -6.32%
  YoY % 101.02% -70.79% 25.42% 21.87% 2.57% -26.59% -
  Horiz. % 67.58% 33.62% 115.09% 91.77% 75.30% 73.41% 100.00%
Per Share
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 85.41 73.65 94.51 87.62 83.50 82.33 92.80 -1.37%
  YoY % 15.97% -22.07% 7.86% 4.93% 1.42% -11.28% -
  Horiz. % 92.04% 79.36% 101.84% 94.42% 89.98% 88.72% 100.00%
EPS 6.90 3.37 11.61 9.10 7.72 7.32 9.96 -5.93%
  YoY % 104.75% -70.97% 27.58% 17.88% 5.46% -26.51% -
  Horiz. % 69.28% 33.84% 116.57% 91.37% 77.51% 73.49% 100.00%
DPS 3.00 6.00 25.00 12.50 20.00 6.00 9.00 -16.72%
  YoY % -50.00% -76.00% 100.00% -37.50% 233.33% -33.33% -
  Horiz. % 33.33% 66.67% 277.78% 138.89% 222.22% 66.67% 100.00%
NAPS 1.7500 1.7200 1.7300 1.7000 1.7600 1.7100 1.7100 0.39%
  YoY % 1.74% -0.58% 1.76% -3.41% 2.92% 0.00% -
  Horiz. % 102.34% 100.58% 101.17% 99.42% 102.92% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 85.41 73.65 94.51 87.65 83.51 82.34 92.75 -1.36%
  YoY % 15.97% -22.07% 7.83% 4.96% 1.42% -11.22% -
  Horiz. % 92.09% 79.41% 101.90% 94.50% 90.04% 88.78% 100.00%
EPS 6.90 3.37 11.61 9.10 7.73 7.33 9.96 -5.93%
  YoY % 104.75% -70.97% 27.58% 17.72% 5.46% -26.41% -
  Horiz. % 69.28% 33.84% 116.57% 91.37% 77.61% 73.59% 100.00%
DPS 3.00 6.00 25.00 12.50 20.00 6.00 8.98 -16.69%
  YoY % -50.00% -76.00% 100.00% -37.50% 233.33% -33.18% -
  Horiz. % 33.41% 66.82% 278.40% 139.20% 222.72% 66.82% 100.00%
NAPS 1.7500 1.7200 1.7300 1.7005 1.7602 1.7102 1.7090 0.40%
  YoY % 1.74% -0.58% 1.73% -3.39% 2.92% 0.07% -
  Horiz. % 102.40% 100.64% 101.23% 99.50% 103.00% 100.07% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 -
Price 1.3000 1.4000 1.4400 1.2200 1.2000 0.9900 1.0800 -
P/RPS 1.52 1.90 1.52 1.39 1.44 1.20 1.16 4.61%
  YoY % -20.00% 25.00% 9.35% -3.47% 20.00% 3.45% -
  Horiz. % 131.03% 163.79% 131.03% 119.83% 124.14% 103.45% 100.00%
P/EPS 18.84 41.50 12.41 13.41 15.53 13.52 10.84 9.65%
  YoY % -54.60% 234.41% -7.46% -13.65% 14.87% 24.72% -
  Horiz. % 173.80% 382.84% 114.48% 123.71% 143.27% 124.72% 100.00%
EY 5.31 2.41 8.06 7.46 6.44 7.40 9.22 -8.78%
  YoY % 120.33% -70.10% 8.04% 15.84% -12.97% -19.74% -
  Horiz. % 57.59% 26.14% 87.42% 80.91% 69.85% 80.26% 100.00%
DY 2.31 4.29 17.36 10.25 16.67 6.06 8.33 -19.24%
  YoY % -46.15% -75.29% 69.37% -38.51% 175.08% -27.25% -
  Horiz. % 27.73% 51.50% 208.40% 123.05% 200.12% 72.75% 100.00%
P/NAPS 0.74 0.81 0.83 0.72 0.68 0.58 0.63 2.72%
  YoY % -8.64% -2.41% 15.28% 5.88% 17.24% -7.94% -
  Horiz. % 117.46% 128.57% 131.75% 114.29% 107.94% 92.06% 100.00%
Price Multiplier on Announcement Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 26/09/14 27/09/13 27/09/12 29/09/11 30/09/10 24/09/09 26/09/08 -
Price 1.2500 1.4200 1.4400 1.1700 1.1400 0.9200 0.8400 -
P/RPS 1.46 1.93 1.52 1.34 1.37 1.12 0.91 8.19%
  YoY % -24.35% 26.97% 13.43% -2.19% 22.32% 23.08% -
  Horiz. % 160.44% 212.09% 167.03% 147.25% 150.55% 123.08% 100.00%
P/EPS 18.12 42.09 12.41 12.86 14.76 12.56 8.43 13.60%
  YoY % -56.95% 239.16% -3.50% -12.87% 17.52% 48.99% -
  Horiz. % 214.95% 499.29% 147.21% 152.55% 175.09% 148.99% 100.00%
EY 5.52 2.38 8.06 7.78 6.78 7.96 11.86 -11.96%
  YoY % 131.93% -70.47% 3.60% 14.75% -14.82% -32.88% -
  Horiz. % 46.54% 20.07% 67.96% 65.60% 57.17% 67.12% 100.00%
DY 2.40 4.23 17.36 10.68 17.54 6.52 10.71 -22.06%
  YoY % -43.26% -75.63% 62.55% -39.11% 169.02% -39.12% -
  Horiz. % 22.41% 39.50% 162.09% 99.72% 163.77% 60.88% 100.00%
P/NAPS 0.71 0.83 0.83 0.69 0.65 0.54 0.49 6.37%
  YoY % -14.46% 0.00% 20.29% 6.15% 20.37% 10.20% -
  Horiz. % 144.90% 169.39% 169.39% 140.82% 132.65% 110.20% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+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!

TOP ARTICLES

1. DON'T FORGET TO WATCH THIS EXPLOSYF COUNTER CLOSELY !!! Bursa Master
2. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
6. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
7. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
8. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS