[MBG] QoQ TTM Result on 31-Jul-2008 [#2]

Stock
[MBG] MINTYE BERHAD
Announcement Date
26-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Jul-2008 [#2]
Profit Trend
QoQ- -7.88%
YoY- -25.65%
Quarter Report
Latest QR
Upcoming QR
MBG's Result
MBG's Financial Summary
View:
Show?
TTM Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 51,806 53,383 56,864 56,389 54,672 52,734 51,854 -0.06%
PBT 6,101 6,020 7,728 10,409 9,553 8,920 8,024 -16.70%
Tax -2,883 -3,772 -4,532 -3,939 -2,716 -1,344 -912 115.54%
NP 3,218 2,248 3,196 6,470 6,837 7,576 7,112 -41.09%
-
NP to SH 2,854 1,804 2,623 6,053 6,571 7,341 6,916 -44.60%
-
Tax Rate 47.25% 62.66% 58.64% 37.84% 28.43% 15.07% 11.37% -
Total Cost 48,588 51,135 53,668 49,919 47,835 45,158 44,742 5.65%
-
Net Worth 101,656 60,526 99,002 103,908 102,534 102,010 100,381 0.84%
Dividend
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Div - - 5,460 5,460 5,460 - - -
Div Payout % - - 208.17% 90.21% 83.10% - - -
Equity
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Net Worth 101,656 60,526 99,002 103,908 102,534 102,010 100,381 0.84%
NOSH 60,872 60,526 60,737 60,765 60,671 60,720 60,837 0.03%
Ratio Analysis
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
NP Margin 6.21% 4.21% 5.62% 11.47% 12.51% 14.37% 13.72% -
ROE 2.81% 2.98% 2.65% 5.83% 6.41% 7.20% 6.89% -
Per Share
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 85.11 88.20 93.62 92.80 90.11 86.85 85.23 -0.09%
EPS 4.69 2.98 4.32 9.96 10.83 12.09 11.37 -44.61%
DPS 0.00 0.00 9.00 9.00 9.00 0.00 0.00 -
NAPS 1.67 1.00 1.63 1.71 1.69 1.68 1.65 0.80%
Adjusted Per Share Value based on latest NOSH - 60,765
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 85.21 87.80 93.53 92.75 89.92 86.73 85.29 -0.06%
EPS 4.69 2.97 4.31 9.96 10.81 12.07 11.38 -44.64%
DPS 0.00 0.00 8.98 8.98 8.98 0.00 0.00 -
NAPS 1.672 0.9955 1.6283 1.709 1.6864 1.6778 1.651 0.84%
Price Multiplier on Financial Quarter End Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 -
Price 1.00 1.02 0.76 1.08 1.06 1.01 1.06 -
P/RPS 1.18 1.16 0.81 1.16 1.18 1.16 1.24 -3.25%
P/EPS 21.33 34.22 17.60 10.84 9.79 8.35 9.32 73.75%
EY 4.69 2.92 5.68 9.22 10.22 11.97 10.72 -42.39%
DY 0.00 0.00 11.84 8.33 8.49 0.00 0.00 -
P/NAPS 0.60 1.02 0.47 0.63 0.63 0.60 0.64 -4.21%
Price Multiplier on Announcement Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/06/09 25/03/09 12/12/08 26/09/08 30/06/08 28/03/08 14/12/07 -
Price 0.94 0.64 0.86 0.84 1.20 0.88 1.02 -
P/RPS 1.10 0.73 0.92 0.91 1.33 1.01 1.20 -5.64%
P/EPS 20.05 21.47 19.91 8.43 11.08 7.28 8.97 71.03%
EY 4.99 4.66 5.02 11.86 9.03 13.74 11.15 -41.52%
DY 0.00 0.00 10.47 10.71 7.50 0.00 0.00 -
P/NAPS 0.56 0.64 0.53 0.49 0.71 0.52 0.62 -6.56%

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