[MBG] QoQ TTM Result on 30-Apr-2008 [#1]

Stock
[MBG] MINTYE BERHAD
Announcement Date
30-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
30-Apr-2008 [#1]
Profit Trend
QoQ- -10.49%
YoY- -15.62%
Quarter Report
Latest QR
Upcoming QR
MBG's Result
MBG's Financial Summary
View:
Show?
TTM Result
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Revenue 53,383 56,864 56,389 54,672 52,734 51,854 52,044 1.70%
PBT 6,020 7,728 10,409 9,553 8,920 8,024 9,588 -26.57%
Tax -3,772 -4,532 -3,939 -2,716 -1,344 -912 -1,284 104.44%
NP 2,248 3,196 6,470 6,837 7,576 7,112 8,304 -57.98%
-
NP to SH 1,804 2,623 6,053 6,571 7,341 6,916 8,141 -63.21%
-
Tax Rate 62.66% 58.64% 37.84% 28.43% 15.07% 11.37% 13.39% -
Total Cost 51,135 53,668 49,919 47,835 45,158 44,742 43,740 10.92%
-
Net Worth 60,526 99,002 103,908 102,534 102,010 100,381 101,570 -29.07%
Dividend
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Div - 5,460 5,460 5,460 - - 3,652 -
Div Payout % - 208.17% 90.21% 83.10% - - 44.86% -
Equity
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Net Worth 60,526 99,002 103,908 102,534 102,010 100,381 101,570 -29.07%
NOSH 60,526 60,737 60,765 60,671 60,720 60,837 60,820 -0.32%
Ratio Analysis
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
NP Margin 4.21% 5.62% 11.47% 12.51% 14.37% 13.72% 15.96% -
ROE 2.98% 2.65% 5.83% 6.41% 7.20% 6.89% 8.02% -
Per Share
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 88.20 93.62 92.80 90.11 86.85 85.23 85.57 2.02%
EPS 2.98 4.32 9.96 10.83 12.09 11.37 13.39 -63.10%
DPS 0.00 9.00 9.00 9.00 0.00 0.00 6.00 -
NAPS 1.00 1.63 1.71 1.69 1.68 1.65 1.67 -28.84%
Adjusted Per Share Value based on latest NOSH - 60,671
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 87.80 93.53 92.75 89.92 86.73 85.29 85.60 1.69%
EPS 2.97 4.31 9.96 10.81 12.07 11.38 13.39 -63.19%
DPS 0.00 8.98 8.98 8.98 0.00 0.00 6.01 -
NAPS 0.9955 1.6283 1.709 1.6864 1.6778 1.651 1.6706 -29.07%
Price Multiplier on Financial Quarter End Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 -
Price 1.02 0.76 1.08 1.06 1.01 1.06 1.20 -
P/RPS 1.16 0.81 1.16 1.18 1.16 1.24 1.40 -11.73%
P/EPS 34.22 17.60 10.84 9.79 8.35 9.32 8.97 143.16%
EY 2.92 5.68 9.22 10.22 11.97 10.72 11.15 -58.90%
DY 0.00 11.84 8.33 8.49 0.00 0.00 5.00 -
P/NAPS 1.02 0.47 0.63 0.63 0.60 0.64 0.72 26.00%
Price Multiplier on Announcement Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 25/03/09 12/12/08 26/09/08 30/06/08 28/03/08 14/12/07 28/09/07 -
Price 0.64 0.86 0.84 1.20 0.88 1.02 1.20 -
P/RPS 0.73 0.92 0.91 1.33 1.01 1.20 1.40 -35.08%
P/EPS 21.47 19.91 8.43 11.08 7.28 8.97 8.97 78.46%
EY 4.66 5.02 11.86 9.03 13.74 11.15 11.15 -43.95%
DY 0.00 10.47 10.71 7.50 0.00 0.00 5.00 -
P/NAPS 0.64 0.53 0.49 0.71 0.52 0.62 0.72 -7.51%

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