[MBG] QoQ TTM Result on 30-Apr-2009 [#1]

Stock
[MBG] MINTYE BERHAD
Announcement Date
30-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
30-Apr-2009 [#1]
Profit Trend
QoQ- 58.2%
YoY- -56.57%
Quarter Report
Latest QR
Upcoming QR
MBG's Result
MBG's Financial Summary
View:
Show?
TTM Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 51,212 50,006 50,060 51,806 53,383 56,864 56,389 -6.20%
PBT 9,040 8,332 6,654 6,101 6,020 7,728 10,409 -8.94%
Tax -2,345 -2,067 -2,015 -2,883 -3,772 -4,532 -3,939 -29.16%
NP 6,695 6,265 4,639 3,218 2,248 3,196 6,470 2.29%
-
NP to SH 6,627 6,280 4,454 2,854 1,804 2,623 6,053 6.20%
-
Tax Rate 25.94% 24.81% 30.28% 47.25% 62.66% 58.64% 37.84% -
Total Cost 44,517 43,741 45,421 48,588 51,135 53,668 49,919 -7.33%
-
Net Worth 102,199 101,794 103,980 101,656 60,526 99,002 103,908 -1.09%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div - 3,648 3,648 - - 5,460 5,460 -
Div Payout % - 58.10% 81.91% - - 208.17% 90.21% -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 102,199 101,794 103,980 101,656 60,526 99,002 103,908 -1.09%
NOSH 60,833 60,955 60,807 60,872 60,526 60,737 60,765 0.07%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin 13.07% 12.53% 9.27% 6.21% 4.21% 5.62% 11.47% -
ROE 6.48% 6.17% 4.28% 2.81% 2.98% 2.65% 5.83% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 84.18 82.04 82.33 85.11 88.20 93.62 92.80 -6.27%
EPS 10.89 10.30 7.32 4.69 2.98 4.32 9.96 6.11%
DPS 0.00 6.00 6.00 0.00 0.00 9.00 9.00 -
NAPS 1.68 1.67 1.71 1.67 1.00 1.63 1.71 -1.16%
Adjusted Per Share Value based on latest NOSH - 60,872
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 84.23 82.25 82.34 85.21 87.80 93.53 92.75 -6.20%
EPS 10.90 10.33 7.33 4.69 2.97 4.31 9.96 6.17%
DPS 0.00 6.00 6.00 0.00 0.00 8.98 8.98 -
NAPS 1.6809 1.6743 1.7102 1.672 0.9955 1.6283 1.709 -1.09%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 1.05 1.08 0.99 1.00 1.02 0.76 1.08 -
P/RPS 1.25 1.32 1.20 1.18 1.16 0.81 1.16 5.09%
P/EPS 9.64 10.48 13.52 21.33 34.22 17.60 10.84 -7.50%
EY 10.37 9.54 7.40 4.69 2.92 5.68 9.22 8.12%
DY 0.00 5.56 6.06 0.00 0.00 11.84 8.33 -
P/NAPS 0.63 0.65 0.58 0.60 1.02 0.47 0.63 0.00%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 26/03/10 15/12/09 24/09/09 30/06/09 25/03/09 12/12/08 26/09/08 -
Price 1.02 1.04 0.92 0.94 0.64 0.86 0.84 -
P/RPS 1.21 1.27 1.12 1.10 0.73 0.92 0.91 20.85%
P/EPS 9.36 10.09 12.56 20.05 21.47 19.91 8.43 7.20%
EY 10.68 9.91 7.96 4.99 4.66 5.02 11.86 -6.73%
DY 0.00 5.77 6.52 0.00 0.00 10.47 10.71 -
P/NAPS 0.61 0.62 0.54 0.56 0.64 0.53 0.49 15.67%

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