[MBG] QoQ Annualized Quarter Result on 31-Oct-2001 [#3]

Stock
[MBG] MINTYE BERHAD
Announcement Date
19-Dec-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
31-Oct-2001 [#3]
Profit Trend
QoQ- -5.13%
YoY- -31.04%
Quarter Report
Latest QR
Upcoming QR
MBG's Result
MBG's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Revenue 22,264 40,076 43,656 44,128 45,298 43,232 47,859 -40.04%
PBT 3,932 7,984 7,564 7,546 7,896 7,660 8,951 -42.30%
Tax -366 -2,040 -1,697 -2,218 -2,280 -2,400 -2,376 -71.36%
NP 3,566 5,944 5,867 5,328 5,616 5,260 6,575 -33.56%
-
NP to SH 3,566 5,944 5,867 5,328 5,616 5,260 6,575 -33.56%
-
Tax Rate 9.31% 25.55% 22.44% 29.39% 28.88% 31.33% 26.54% -
Total Cost 18,698 34,132 37,789 38,800 39,682 37,972 41,284 -41.10%
-
Net Worth 82,116 83,991 79,417 80,527 79,414 77,911 76,406 4.93%
Dividend
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Div - - 3,039 - - - 3,041 -
Div Payout % - - 51.81% - - - 46.25% -
Equity
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Net Worth 82,116 83,991 79,417 80,527 79,414 77,911 76,406 4.93%
NOSH 38,017 38,005 37,998 37,984 37,997 38,005 38,013 0.00%
Ratio Analysis
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
NP Margin 16.02% 14.83% 13.44% 12.07% 12.40% 12.17% 13.74% -
ROE 4.34% 7.08% 7.39% 6.62% 7.07% 6.75% 8.61% -
Per Share
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 58.56 105.45 114.89 116.17 119.21 113.75 125.90 -40.05%
EPS 9.38 15.64 15.44 14.03 14.78 13.84 17.30 -33.58%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 8.00 -
NAPS 2.16 2.21 2.09 2.12 2.09 2.05 2.01 4.92%
Adjusted Per Share Value based on latest NOSH - 37,955
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 36.62 65.91 71.80 72.58 74.50 71.11 78.72 -40.04%
EPS 5.87 9.78 9.65 8.76 9.24 8.65 10.81 -33.51%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 1.3506 1.3814 1.3062 1.3245 1.3062 1.2814 1.2567 4.93%
Price Multiplier on Financial Quarter End Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 -
Price 2.40 2.82 2.40 2.05 2.18 1.70 1.90 -
P/RPS 4.10 2.67 2.09 1.76 1.83 1.49 1.51 94.98%
P/EPS 25.59 18.03 15.54 14.62 14.75 12.28 10.98 76.05%
EY 3.91 5.55 6.43 6.84 6.78 8.14 9.10 -43.14%
DY 0.00 0.00 3.33 0.00 0.00 0.00 4.21 -
P/NAPS 1.11 1.28 1.15 0.97 1.04 0.83 0.95 10.96%
Price Multiplier on Announcement Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 20/09/02 27/06/02 25/03/02 14/12/01 25/09/01 29/06/01 29/03/01 -
Price 1.50 2.48 2.60 2.78 2.20 1.90 2.19 -
P/RPS 2.56 2.35 2.26 2.39 1.85 1.67 1.74 29.44%
P/EPS 15.99 15.86 16.84 19.82 14.88 13.73 12.66 16.89%
EY 6.25 6.31 5.94 5.05 6.72 7.28 7.90 -14.49%
DY 0.00 0.00 3.08 0.00 0.00 0.00 3.65 -
P/NAPS 0.69 1.12 1.24 1.31 1.05 0.93 1.09 -26.33%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment