[MBG] QoQ TTM Result on 30-Apr-2007 [#1]

Stock
[MBG] MINTYE BERHAD
Announcement Date
27-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
30-Apr-2007 [#1]
Profit Trend
QoQ- 3.48%
YoY- 30.72%
Quarter Report
Latest QR
Upcoming QR
MBG's Result
MBG's Financial Summary
View:
Show?
TTM Result
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 52,734 51,854 52,044 50,924 51,424 50,524 52,950 -0.27%
PBT 8,920 8,024 9,588 9,175 9,068 8,704 5,774 33.53%
Tax -1,344 -912 -1,284 -1,256 -1,429 -1,215 -1,104 13.97%
NP 7,576 7,112 8,304 7,919 7,639 7,489 4,670 37.94%
-
NP to SH 7,341 6,916 8,141 7,787 7,525 7,445 4,604 36.36%
-
Tax Rate 15.07% 11.37% 13.39% 13.69% 15.76% 13.96% 19.12% -
Total Cost 45,158 44,742 43,740 43,005 43,785 43,035 48,280 -4.34%
-
Net Worth 102,010 100,381 101,570 99,831 98,372 97,308 97,219 3.24%
Dividend
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Div - - 3,652 3,652 - - - -
Div Payout % - - 44.86% 46.90% - - - -
Equity
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Net Worth 102,010 100,381 101,570 99,831 98,372 97,308 97,219 3.24%
NOSH 60,720 60,837 60,820 60,872 60,723 60,817 60,761 -0.04%
Ratio Analysis
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
NP Margin 14.37% 13.72% 15.96% 15.55% 14.85% 14.82% 8.82% -
ROE 7.20% 6.89% 8.02% 7.80% 7.65% 7.65% 4.74% -
Per Share
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 86.85 85.23 85.57 83.66 84.69 83.07 87.14 -0.22%
EPS 12.09 11.37 13.39 12.79 12.39 12.24 7.58 36.39%
DPS 0.00 0.00 6.00 6.00 0.00 0.00 0.00 -
NAPS 1.68 1.65 1.67 1.64 1.62 1.60 1.60 3.29%
Adjusted Per Share Value based on latest NOSH - 60,872
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 86.73 85.29 85.60 83.76 84.58 83.10 87.09 -0.27%
EPS 12.07 11.38 13.39 12.81 12.38 12.25 7.57 36.36%
DPS 0.00 0.00 6.01 6.01 0.00 0.00 0.00 -
NAPS 1.6778 1.651 1.6706 1.642 1.618 1.6005 1.599 3.24%
Price Multiplier on Financial Quarter End Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 -
Price 1.01 1.06 1.20 1.08 1.07 1.00 1.08 -
P/RPS 1.16 1.24 1.40 1.29 1.26 1.20 1.24 -4.33%
P/EPS 8.35 9.32 8.97 8.44 8.63 8.17 14.25 -29.90%
EY 11.97 10.72 11.15 11.84 11.58 12.24 7.02 42.58%
DY 0.00 0.00 5.00 5.56 0.00 0.00 0.00 -
P/NAPS 0.60 0.64 0.72 0.66 0.66 0.63 0.68 -7.98%
Price Multiplier on Announcement Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 28/03/08 14/12/07 28/09/07 27/06/07 23/03/07 22/12/06 14/09/06 -
Price 0.88 1.02 1.20 1.18 1.10 1.15 1.30 -
P/RPS 1.01 1.20 1.40 1.41 1.30 1.38 1.49 -22.77%
P/EPS 7.28 8.97 8.97 9.22 8.88 9.39 17.16 -43.45%
EY 13.74 11.15 11.15 10.84 11.27 10.64 5.83 76.82%
DY 0.00 0.00 5.00 5.08 0.00 0.00 0.00 -
P/NAPS 0.52 0.62 0.72 0.72 0.68 0.72 0.81 -25.52%

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