[MBG] QoQ TTM Result on 31-Jul-2001 [#2]

Stock
[MBG] MINTYE BERHAD
Announcement Date
25-Sep-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
31-Jul-2001 [#2]
Profit Trend
QoQ- -10.12%
YoY- -45.89%
Quarter Report
Latest QR
Upcoming QR
MBG's Result
MBG's Financial Summary
View:
Show?
TTM Result
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Revenue 42,867 43,656 44,971 46,928 47,686 48,054 47,811 -7.03%
PBT 7,645 7,564 6,616 7,154 8,085 8,982 10,943 -21.31%
Tax -1,607 -1,697 -2,006 -2,209 -2,583 -2,573 -2,926 -33.00%
NP 6,038 5,867 4,610 4,945 5,502 6,409 8,017 -17.26%
-
NP to SH 6,038 5,867 4,610 4,945 5,502 6,409 8,017 -17.26%
-
Tax Rate 21.02% 22.44% 30.32% 30.88% 31.95% 28.65% 26.74% -
Total Cost 36,829 37,789 40,361 41,983 42,184 41,645 39,794 -5.04%
-
Net Worth 83,991 79,479 80,465 79,398 77,911 76,654 78,618 4.51%
Dividend
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Div 3,042 3,042 - - - - - -
Div Payout % 50.39% 51.85% - - - - - -
Equity
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Net Worth 83,991 79,479 80,465 79,398 77,911 76,654 78,618 4.51%
NOSH 38,005 38,028 37,955 37,989 38,005 38,136 37,980 0.04%
Ratio Analysis
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
NP Margin 14.09% 13.44% 10.25% 10.54% 11.54% 13.34% 16.77% -
ROE 7.19% 7.38% 5.73% 6.23% 7.06% 8.36% 10.20% -
Per Share
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
RPS 112.79 114.80 118.48 123.53 125.47 126.00 125.88 -7.07%
EPS 15.89 15.43 12.15 13.02 14.48 16.81 21.11 -17.29%
DPS 8.00 8.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.21 2.09 2.12 2.09 2.05 2.01 2.07 4.47%
Adjusted Per Share Value based on latest NOSH - 37,989
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
RPS 70.50 71.80 73.97 77.18 78.43 79.04 78.64 -7.04%
EPS 9.93 9.65 7.58 8.13 9.05 10.54 13.19 -17.28%
DPS 5.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3814 1.3072 1.3234 1.3059 1.2814 1.2608 1.2931 4.51%
Price Multiplier on Financial Quarter End Date
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Date 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 -
Price 2.82 2.40 2.05 2.18 1.70 1.90 2.96 -
P/RPS 2.50 2.09 1.73 1.76 1.35 1.51 2.35 4.22%
P/EPS 17.75 15.56 16.88 16.75 11.74 11.31 14.02 17.08%
EY 5.63 6.43 5.92 5.97 8.52 8.84 7.13 -14.60%
DY 2.84 3.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.15 0.97 1.04 0.83 0.95 1.43 -7.14%
Price Multiplier on Announcement Date
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Date 27/06/02 25/03/02 14/12/01 25/09/01 29/06/01 29/03/01 21/12/00 -
Price 2.48 2.60 2.78 2.20 1.90 2.19 2.30 -
P/RPS 2.20 2.26 2.35 1.78 1.51 1.74 1.83 13.09%
P/EPS 15.61 16.85 22.89 16.90 13.12 13.03 10.90 27.13%
EY 6.41 5.93 4.37 5.92 7.62 7.67 9.18 -21.34%
DY 3.23 3.08 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.24 1.31 1.05 0.93 1.09 1.11 0.60%

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