[MBG] QoQ Annualized Quarter Result on 31-Oct-2009 [#3]

Stock
[MBG] MINTYE BERHAD
Announcement Date
15-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- -17.83%
YoY- 351.06%
Quarter Report
Latest QR
Upcoming QR
MBG's Result
MBG's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 51,222 49,660 51,212 52,078 52,102 49,260 53,383 -2.72%
PBT 8,082 7,572 9,160 10,356 12,040 9,924 6,020 21.76%
Tax -2,300 -2,300 -2,417 -2,660 -2,644 -2,084 -3,772 -28.15%
NP 5,782 5,272 6,743 7,696 9,396 7,840 2,248 88.04%
-
NP to SH 5,472 4,912 6,675 7,668 9,332 7,816 1,804 109.96%
-
Tax Rate 28.46% 30.38% 26.39% 25.69% 21.96% 21.00% 62.66% -
Total Cost 45,440 44,388 44,469 44,382 42,706 41,420 51,135 -7.58%
-
Net Worth 107,007 105,170 102,748 101,523 104,026 101,656 99,838 4.74%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div 12,160 24,316 - 4,863 - - 5,478 70.41%
Div Payout % 222.22% 495.05% - 63.42% - - 303.71% -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 107,007 105,170 102,748 101,523 104,026 101,656 99,838 4.74%
NOSH 60,800 60,792 60,798 60,792 60,834 60,872 60,877 -0.08%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 11.29% 10.62% 13.17% 14.78% 18.03% 15.92% 4.21% -
ROE 5.11% 4.67% 6.50% 7.55% 8.97% 7.69% 1.81% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 84.25 81.69 84.23 85.67 85.65 80.92 87.69 -2.63%
EPS 9.00 8.08 10.98 12.61 15.34 12.84 2.97 109.83%
DPS 20.00 40.00 0.00 8.00 0.00 0.00 9.00 70.54%
NAPS 1.76 1.73 1.69 1.67 1.71 1.67 1.64 4.83%
Adjusted Per Share Value based on latest NOSH - 60,955
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 84.25 81.68 84.23 85.66 85.69 81.02 87.80 -2.72%
EPS 9.00 8.08 10.98 12.61 15.35 12.86 2.97 109.83%
DPS 20.00 39.99 0.00 8.00 0.00 0.00 9.01 70.41%
NAPS 1.76 1.7298 1.6899 1.6698 1.711 1.672 1.6421 4.74%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 1.20 1.10 1.05 1.08 0.99 1.00 1.02 -
P/RPS 1.42 1.35 1.25 1.26 1.16 1.24 1.16 14.47%
P/EPS 13.33 13.61 9.56 8.56 6.45 7.79 34.42 -46.96%
EY 7.50 7.35 10.46 11.68 15.49 12.84 2.91 88.30%
DY 16.67 36.36 0.00 7.41 0.00 0.00 8.82 53.04%
P/NAPS 0.68 0.64 0.62 0.65 0.58 0.60 0.62 6.36%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/09/10 28/06/10 26/03/10 15/12/09 24/09/09 30/06/09 25/03/09 -
Price 1.14 1.18 1.02 1.04 0.92 0.94 0.64 -
P/RPS 1.35 1.44 1.21 1.21 1.07 1.16 0.73 50.83%
P/EPS 12.67 14.60 9.29 8.25 6.00 7.32 21.60 -29.99%
EY 7.89 6.85 10.76 12.13 16.67 13.66 4.63 42.80%
DY 17.54 33.90 0.00 7.69 0.00 0.00 14.06 15.93%
P/NAPS 0.65 0.68 0.60 0.62 0.54 0.56 0.39 40.70%

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