[MBG] QoQ TTM Result on 30-Apr-2006 [#1]

Stock
[MBG] MINTYE BERHAD
Announcement Date
19-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
30-Apr-2006 [#1]
Profit Trend
QoQ- -0.87%
YoY- -32.16%
Quarter Report
Latest QR
Upcoming QR
MBG's Result
MBG's Financial Summary
View:
Show?
TTM Result
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Revenue 51,424 50,524 52,950 54,983 55,869 57,099 56,678 -6.26%
PBT 9,068 8,704 5,774 7,234 7,556 8,689 10,063 -6.68%
Tax -1,429 -1,215 -1,104 -1,192 -1,499 -1,726 -2,016 -20.45%
NP 7,639 7,489 4,670 6,042 6,057 6,963 8,047 -3.40%
-
NP to SH 7,525 7,445 4,604 5,957 6,009 6,899 8,005 -4.02%
-
Tax Rate 15.76% 13.96% 19.12% 16.48% 19.84% 19.86% 20.03% -
Total Cost 43,785 43,035 48,280 48,941 49,812 50,136 48,631 -6.74%
-
Net Worth 98,372 97,308 97,219 95,553 96,429 93,887 92,501 4.17%
Dividend
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Div - - - 3,651 3,651 3,651 3,651 -
Div Payout % - - - 61.30% 60.77% 52.93% 45.61% -
Equity
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Net Worth 98,372 97,308 97,219 95,553 96,429 93,887 92,501 4.17%
NOSH 60,723 60,817 60,761 60,862 60,647 60,965 60,856 -0.14%
Ratio Analysis
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
NP Margin 14.85% 14.82% 8.82% 10.99% 10.84% 12.19% 14.20% -
ROE 7.65% 7.65% 4.74% 6.23% 6.23% 7.35% 8.65% -
Per Share
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 84.69 83.07 87.14 90.34 92.12 93.66 93.13 -6.12%
EPS 12.39 12.24 7.58 9.79 9.91 11.32 13.15 -3.88%
DPS 0.00 0.00 0.00 6.00 6.00 6.00 6.00 -
NAPS 1.62 1.60 1.60 1.57 1.59 1.54 1.52 4.32%
Adjusted Per Share Value based on latest NOSH - 60,862
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 84.58 83.10 87.09 90.43 91.89 93.91 93.22 -6.26%
EPS 12.38 12.25 7.57 9.80 9.88 11.35 13.17 -4.02%
DPS 0.00 0.00 0.00 6.01 6.01 6.01 6.01 -
NAPS 1.618 1.6005 1.599 1.5716 1.586 1.5442 1.5214 4.17%
Price Multiplier on Financial Quarter End Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 -
Price 1.07 1.00 1.08 1.20 1.22 1.20 1.25 -
P/RPS 1.26 1.20 1.24 1.33 1.32 1.28 1.34 -4.01%
P/EPS 8.63 8.17 14.25 12.26 12.31 10.60 9.50 -6.18%
EY 11.58 12.24 7.02 8.16 8.12 9.43 10.52 6.59%
DY 0.00 0.00 0.00 5.00 4.92 5.00 4.80 -
P/NAPS 0.66 0.63 0.68 0.76 0.77 0.78 0.82 -13.43%
Price Multiplier on Announcement Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 23/03/07 22/12/06 14/09/06 19/06/06 29/03/06 12/01/06 28/09/05 -
Price 1.10 1.15 1.30 1.24 1.20 1.30 1.20 -
P/RPS 1.30 1.38 1.49 1.37 1.30 1.39 1.29 0.51%
P/EPS 8.88 9.39 17.16 12.67 12.11 11.49 9.12 -1.75%
EY 11.27 10.64 5.83 7.89 8.26 8.70 10.96 1.87%
DY 0.00 0.00 0.00 4.84 5.00 4.62 5.00 -
P/NAPS 0.68 0.72 0.81 0.79 0.75 0.84 0.79 -9.48%

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