[MBG] QoQ Cumulative 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- 23.25%
YoY- 351.06%
Quarter Report
Latest QR
Upcoming QR
MBG's Result
MBG's Financial Summary
View:
Show?
Cumulative Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 25,611 12,415 51,212 39,059 26,051 12,315 53,383 -38.79%
PBT 4,041 1,893 9,160 7,767 6,020 2,481 6,020 -23.39%
Tax -1,150 -575 -2,417 -1,995 -1,322 -521 -3,772 -54.79%
NP 2,891 1,318 6,743 5,772 4,698 1,960 2,248 18.31%
-
NP to SH 2,736 1,228 6,675 5,751 4,666 1,954 1,804 32.10%
-
Tax Rate 28.46% 30.38% 26.39% 25.69% 21.96% 21.00% 62.66% -
Total Cost 22,720 11,097 44,469 33,287 21,353 10,355 51,135 -41.85%
-
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 6,080 6,079 - 3,647 - - 5,478 7.21%
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 2.56% 1.17% 6.50% 5.66% 4.49% 1.92% 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 42.12 20.42 84.23 64.25 42.82 20.23 87.69 -38.74%
EPS 4.50 2.02 10.98 9.46 7.67 3.21 2.97 32.01%
DPS 10.00 10.00 0.00 6.00 0.00 0.00 9.00 7.29%
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 42.12 20.42 84.23 64.24 42.85 20.25 87.80 -38.80%
EPS 4.50 2.02 10.98 9.46 7.67 3.21 2.97 32.01%
DPS 10.00 10.00 0.00 6.00 0.00 0.00 9.01 7.21%
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 2.85 5.39 1.25 1.68 2.31 4.94 1.16 82.37%
P/EPS 26.67 54.46 9.56 11.42 12.91 31.15 34.42 -15.67%
EY 3.75 1.84 10.46 8.76 7.75 3.21 2.91 18.47%
DY 8.33 9.09 0.00 5.56 0.00 0.00 8.82 -3.74%
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 2.71 5.78 1.21 1.62 2.15 4.65 0.73 140.32%
P/EPS 25.33 58.42 9.29 10.99 11.99 29.28 21.60 11.23%
EY 3.95 1.71 10.76 9.10 8.34 3.41 4.63 -10.07%
DY 8.77 8.47 0.00 5.77 0.00 0.00 14.06 -27.05%
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