Highlights

[MBG] YoY TTM Result on 2011-10-31 [#3]

Stock [MBG]: MINTYE BHD
Announcement Date 28-Dec-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2012
Quarter 31-Oct-2011  [#3]
Profit Trend QoQ -     9.43%    YoY -     25.82%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Revenue 51,102 46,102 53,374 55,873 50,253 50,006 56,864 -1.76%
  YoY % 10.85% -13.62% -4.47% 11.18% 0.49% -12.06% -
  Horiz. % 89.87% 81.07% 93.86% 98.26% 88.37% 87.94% 100.00%
PBT 4,701 3,835 7,551 8,534 6,910 8,332 7,728 -7.95%
  YoY % 22.58% -49.21% -11.52% 23.50% -17.07% 7.82% -
  Horiz. % 60.83% 49.62% 97.71% 110.43% 89.42% 107.82% 100.00%
Tax -801 -1,375 -1,722 -2,502 -1,897 -2,067 -4,532 -25.08%
  YoY % 41.75% 20.15% 31.18% -31.89% 8.22% 54.39% -
  Horiz. % 17.67% 30.34% 38.00% 55.21% 41.86% 45.61% 100.00%
NP 3,900 2,460 5,829 6,032 5,013 6,265 3,196 3.37%
  YoY % 58.54% -57.80% -3.37% 20.33% -19.98% 96.03% -
  Horiz. % 122.03% 76.97% 182.38% 188.74% 156.85% 196.03% 100.00%
NP to SH 3,896 2,478 5,778 6,057 4,814 6,280 2,623 6.81%
  YoY % 57.22% -57.11% -4.61% 25.82% -23.34% 139.42% -
  Horiz. % 148.53% 94.47% 220.28% 230.92% 183.53% 239.42% 100.00%
Tax Rate 17.04 % 35.85 % 22.80 % 29.32 % 27.45 % 24.81 % 58.64 % -18.61%
  YoY % -52.47% 57.24% -22.24% 6.81% 10.64% -57.69% -
  Horiz. % 29.06% 61.14% 38.88% 50.00% 46.81% 42.31% 100.00%
Total Cost 47,202 43,642 47,545 49,841 45,240 43,741 53,668 -2.12%
  YoY % 8.16% -8.21% -4.61% 10.17% 3.43% -18.50% -
  Horiz. % 87.95% 81.32% 88.59% 92.87% 84.30% 81.50% 100.00%
Net Worth 106,400 105,184 105,184 104,780 103,809 101,794 99,002 1.21%
  YoY % 1.16% 0.00% 0.39% 0.94% 1.98% 2.82% -
  Horiz. % 107.47% 106.24% 106.24% 105.84% 104.86% 102.82% 100.00%
Dividend
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Div 1,824 3,648 7,600 15,217 12,159 3,648 5,460 -16.70%
  YoY % -50.00% -52.00% -50.06% 25.14% 233.29% -33.18% -
  Horiz. % 33.40% 66.81% 139.18% 278.68% 222.69% 66.82% 100.00%
Div Payout % 46.82 % 147.22 % 131.53 % 251.23 % 252.59 % 58.10 % 208.17 % -22.01%
  YoY % -68.20% 11.93% -47.65% -0.54% 334.75% -72.09% -
  Horiz. % 22.49% 70.72% 63.18% 120.69% 121.34% 27.91% 100.00%
Equity
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Net Worth 106,400 105,184 105,184 104,780 103,809 101,794 99,002 1.21%
  YoY % 1.16% 0.00% 0.39% 0.94% 1.98% 2.82% -
  Horiz. % 107.47% 106.24% 106.24% 105.84% 104.86% 102.82% 100.00%
NOSH 60,800 60,800 60,800 60,918 60,707 60,955 60,737 0.02%
  YoY % 0.00% 0.00% -0.19% 0.35% -0.41% 0.36% -
  Horiz. % 100.10% 100.10% 100.10% 100.30% 99.95% 100.36% 100.00%
Ratio Analysis
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
NP Margin 7.63 % 5.34 % 10.92 % 10.80 % 9.98 % 12.53 % 5.62 % 5.23%
  YoY % 42.88% -51.10% 1.11% 8.22% -20.35% 122.95% -
  Horiz. % 135.77% 95.02% 194.31% 192.17% 177.58% 222.95% 100.00%
ROE 3.66 % 2.36 % 5.49 % 5.78 % 4.64 % 6.17 % 2.65 % 5.53%
  YoY % 55.08% -57.01% -5.02% 24.57% -24.80% 132.83% -
  Horiz. % 138.11% 89.06% 207.17% 218.11% 175.09% 232.83% 100.00%
Per Share
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 84.05 75.83 87.79 91.72 82.78 82.04 93.62 -1.78%
  YoY % 10.84% -13.62% -4.28% 10.80% 0.90% -12.37% -
  Horiz. % 89.78% 81.00% 93.77% 97.97% 88.42% 87.63% 100.00%
EPS 6.41 4.08 9.50 9.94 7.93 10.30 4.32 6.79%
  YoY % 57.11% -57.05% -4.43% 25.35% -23.01% 138.43% -
  Horiz. % 148.38% 94.44% 219.91% 230.09% 183.56% 238.43% 100.00%
DPS 3.00 6.00 12.50 25.00 20.00 6.00 9.00 -16.72%
  YoY % -50.00% -52.00% -50.00% 25.00% 233.33% -33.33% -
  Horiz. % 33.33% 66.67% 138.89% 277.78% 222.22% 66.67% 100.00%
NAPS 1.7500 1.7300 1.7300 1.7200 1.7100 1.6700 1.6300 1.19%
  YoY % 1.16% 0.00% 0.58% 0.58% 2.40% 2.45% -
  Horiz. % 107.36% 106.13% 106.13% 105.52% 104.91% 102.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 84.05 75.83 87.79 91.90 82.65 82.25 93.53 -1.76%
  YoY % 10.84% -13.62% -4.47% 11.19% 0.49% -12.06% -
  Horiz. % 89.86% 81.08% 93.86% 98.26% 88.37% 87.94% 100.00%
EPS 6.41 4.08 9.50 9.96 7.92 10.33 4.31 6.84%
  YoY % 57.11% -57.05% -4.62% 25.76% -23.33% 139.68% -
  Horiz. % 148.72% 94.66% 220.42% 231.09% 183.76% 239.68% 100.00%
DPS 3.00 6.00 12.50 25.03 20.00 6.00 8.98 -16.69%
  YoY % -50.00% -52.00% -50.06% 25.15% 233.33% -33.18% -
  Horiz. % 33.41% 66.82% 139.20% 278.73% 222.72% 66.82% 100.00%
NAPS 1.7500 1.7300 1.7300 1.7234 1.7074 1.6743 1.6283 1.21%
  YoY % 1.16% 0.00% 0.38% 0.94% 1.98% 2.83% -
  Horiz. % 107.47% 106.25% 106.25% 105.84% 104.86% 102.83% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 -
Price 1.2500 1.3300 1.4500 1.1600 1.1400 1.0800 0.7600 -
P/RPS 1.49 1.75 1.65 1.26 1.38 1.32 0.81 10.69%
  YoY % -14.86% 6.06% 30.95% -8.70% 4.55% 62.96% -
  Horiz. % 183.95% 216.05% 203.70% 155.56% 170.37% 162.96% 100.00%
P/EPS 19.51 32.63 15.26 11.67 14.38 10.48 17.60 1.73%
  YoY % -40.21% 113.83% 30.76% -18.85% 37.21% -40.45% -
  Horiz. % 110.85% 185.40% 86.70% 66.31% 81.70% 59.55% 100.00%
EY 5.13 3.06 6.55 8.57 6.96 9.54 5.68 -1.68%
  YoY % 67.65% -53.28% -23.57% 23.13% -27.04% 67.96% -
  Horiz. % 90.32% 53.87% 115.32% 150.88% 122.54% 167.96% 100.00%
DY 2.40 4.51 8.62 21.55 17.54 5.56 11.84 -23.35%
  YoY % -46.78% -47.68% -60.00% 22.86% 215.47% -53.04% -
  Horiz. % 20.27% 38.09% 72.80% 182.01% 148.14% 46.96% 100.00%
P/NAPS 0.71 0.77 0.84 0.67 0.67 0.65 0.47 7.11%
  YoY % -7.79% -8.33% 25.37% 0.00% 3.08% 38.30% -
  Horiz. % 151.06% 163.83% 178.72% 142.55% 142.55% 138.30% 100.00%
Price Multiplier on Announcement Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 24/12/14 20/12/13 21/12/12 28/12/11 20/12/10 15/12/09 12/12/08 -
Price 1.1500 1.3800 1.4000 1.1800 1.1700 1.0400 0.8600 -
P/RPS 1.37 1.82 1.59 1.29 1.41 1.27 0.92 6.86%
  YoY % -24.73% 14.47% 23.26% -8.51% 11.02% 38.04% -
  Horiz. % 148.91% 197.83% 172.83% 140.22% 153.26% 138.04% 100.00%
P/EPS 17.95 33.86 14.73 11.87 14.75 10.09 19.91 -1.71%
  YoY % -46.99% 129.87% 24.09% -19.53% 46.18% -49.32% -
  Horiz. % 90.16% 170.07% 73.98% 59.62% 74.08% 50.68% 100.00%
EY 5.57 2.95 6.79 8.43 6.78 9.91 5.02 1.75%
  YoY % 88.81% -56.55% -19.45% 24.34% -31.58% 97.41% -
  Horiz. % 110.96% 58.76% 135.26% 167.93% 135.06% 197.41% 100.00%
DY 2.61 4.35 8.93 21.19 17.09 5.77 10.47 -20.66%
  YoY % -40.00% -51.29% -57.86% 23.99% 196.19% -44.89% -
  Horiz. % 24.93% 41.55% 85.29% 202.39% 163.23% 55.11% 100.00%
P/NAPS 0.66 0.80 0.81 0.69 0.68 0.62 0.53 3.72%
  YoY % -17.50% -1.23% 17.39% 1.47% 9.68% 16.98% -
  Horiz. % 124.53% 150.94% 152.83% 130.19% 128.30% 116.98% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

615  348  575  612 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.035+0.005 
 LUSTER 0.225+0.05 
 MAHSING 1.24+0.295 
 MLAB 0.035+0.005 
 AT 0.10+0.015 
 VSOLAR 0.0350.00 
 MAHSING-C24 0.44+0.195 
 SALCON-WB 0.13+0.055 
 LUSTER-WA 0.13+0.055 
 KANGER 0.200.00 

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