[MBG] QoQ TTM Result on 31-Jan-2008 [#4]

Stock
[MBG] MINTYE BERHAD
Announcement Date
28-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Jan-2008 [#4]
Profit Trend
QoQ- 6.15%
YoY- -2.45%
Quarter Report
Latest QR
Upcoming QR
MBG's Result
MBG's Financial Summary
View:
Show?
TTM Result
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Revenue 56,864 56,389 54,672 52,734 51,854 52,044 50,924 7.59%
PBT 7,728 10,409 9,553 8,920 8,024 9,588 9,175 -10.76%
Tax -4,532 -3,939 -2,716 -1,344 -912 -1,284 -1,256 134.33%
NP 3,196 6,470 6,837 7,576 7,112 8,304 7,919 -45.23%
-
NP to SH 2,623 6,053 6,571 7,341 6,916 8,141 7,787 -51.42%
-
Tax Rate 58.64% 37.84% 28.43% 15.07% 11.37% 13.39% 13.69% -
Total Cost 53,668 49,919 47,835 45,158 44,742 43,740 43,005 15.83%
-
Net Worth 99,002 103,908 102,534 102,010 100,381 101,570 99,831 -0.55%
Dividend
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Div 5,460 5,460 5,460 - - 3,652 3,652 30.59%
Div Payout % 208.17% 90.21% 83.10% - - 44.86% 46.90% -
Equity
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Net Worth 99,002 103,908 102,534 102,010 100,381 101,570 99,831 -0.55%
NOSH 60,737 60,765 60,671 60,720 60,837 60,820 60,872 -0.14%
Ratio Analysis
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
NP Margin 5.62% 11.47% 12.51% 14.37% 13.72% 15.96% 15.55% -
ROE 2.65% 5.83% 6.41% 7.20% 6.89% 8.02% 7.80% -
Per Share
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 93.62 92.80 90.11 86.85 85.23 85.57 83.66 7.75%
EPS 4.32 9.96 10.83 12.09 11.37 13.39 12.79 -51.34%
DPS 9.00 9.00 9.00 0.00 0.00 6.00 6.00 30.87%
NAPS 1.63 1.71 1.69 1.68 1.65 1.67 1.64 -0.40%
Adjusted Per Share Value based on latest NOSH - 60,720
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 93.53 92.75 89.92 86.73 85.29 85.60 83.76 7.59%
EPS 4.31 9.96 10.81 12.07 11.38 13.39 12.81 -51.46%
DPS 8.98 8.98 8.98 0.00 0.00 6.01 6.01 30.53%
NAPS 1.6283 1.709 1.6864 1.6778 1.651 1.6706 1.642 -0.55%
Price Multiplier on Financial Quarter End Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 -
Price 0.76 1.08 1.06 1.01 1.06 1.20 1.08 -
P/RPS 0.81 1.16 1.18 1.16 1.24 1.40 1.29 -26.56%
P/EPS 17.60 10.84 9.79 8.35 9.32 8.97 8.44 62.85%
EY 5.68 9.22 10.22 11.97 10.72 11.15 11.84 -38.58%
DY 11.84 8.33 8.49 0.00 0.00 5.00 5.56 65.14%
P/NAPS 0.47 0.63 0.63 0.60 0.64 0.72 0.66 -20.17%
Price Multiplier on Announcement Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 12/12/08 26/09/08 30/06/08 28/03/08 14/12/07 28/09/07 27/06/07 -
Price 0.86 0.84 1.20 0.88 1.02 1.20 1.18 -
P/RPS 0.92 0.91 1.33 1.01 1.20 1.40 1.41 -24.67%
P/EPS 19.91 8.43 11.08 7.28 8.97 8.97 9.22 66.67%
EY 5.02 11.86 9.03 13.74 11.15 11.15 10.84 -40.00%
DY 10.47 10.71 7.50 0.00 0.00 5.00 5.08 61.59%
P/NAPS 0.53 0.49 0.71 0.52 0.62 0.72 0.72 -18.39%

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