[MBG] QoQ TTM Result on 31-Jul-2009 [#2]

Stock
[MBG] MINTYE BERHAD
Announcement Date
24-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jul-2009 [#2]
Profit Trend
QoQ- 56.06%
YoY- -26.42%
Quarter Report
Latest QR
Upcoming QR
MBG's Result
MBG's Financial Summary
View:
Show?
TTM Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 51,312 51,212 50,006 50,060 51,806 53,383 56,864 -6.63%
PBT 8,452 9,040 8,332 6,654 6,101 6,020 7,728 6.16%
Tax -2,399 -2,345 -2,067 -2,015 -2,883 -3,772 -4,532 -34.63%
NP 6,053 6,695 6,265 4,639 3,218 2,248 3,196 53.25%
-
NP to SH 5,901 6,627 6,280 4,454 2,854 1,804 2,623 71.94%
-
Tax Rate 28.38% 25.94% 24.81% 30.28% 47.25% 62.66% 58.64% -
Total Cost 45,259 44,517 43,741 45,421 48,588 51,135 53,668 -10.76%
-
Net Worth 105,170 102,199 101,794 103,980 101,656 60,526 99,002 4.12%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div 6,079 - 3,648 3,648 - - 5,460 7.44%
Div Payout % 103.02% - 58.10% 81.91% - - 208.17% -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 105,170 102,199 101,794 103,980 101,656 60,526 99,002 4.12%
NOSH 60,792 60,833 60,955 60,807 60,872 60,526 60,737 0.06%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 11.80% 13.07% 12.53% 9.27% 6.21% 4.21% 5.62% -
ROE 5.61% 6.48% 6.17% 4.28% 2.81% 2.98% 2.65% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 84.41 84.18 82.04 82.33 85.11 88.20 93.62 -6.68%
EPS 9.71 10.89 10.30 7.32 4.69 2.98 4.32 71.84%
DPS 10.00 0.00 6.00 6.00 0.00 0.00 9.00 7.29%
NAPS 1.73 1.68 1.67 1.71 1.67 1.00 1.63 4.06%
Adjusted Per Share Value based on latest NOSH - 60,807
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 84.39 84.23 82.25 82.34 85.21 87.80 93.53 -6.64%
EPS 9.71 10.90 10.33 7.33 4.69 2.97 4.31 72.11%
DPS 10.00 0.00 6.00 6.00 0.00 0.00 8.98 7.45%
NAPS 1.7298 1.6809 1.6743 1.7102 1.672 0.9955 1.6283 4.12%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 1.10 1.05 1.08 0.99 1.00 1.02 0.76 -
P/RPS 1.30 1.25 1.32 1.20 1.18 1.16 0.81 37.19%
P/EPS 11.33 9.64 10.48 13.52 21.33 34.22 17.60 -25.50%
EY 8.82 10.37 9.54 7.40 4.69 2.92 5.68 34.20%
DY 9.09 0.00 5.56 6.06 0.00 0.00 11.84 -16.19%
P/NAPS 0.64 0.63 0.65 0.58 0.60 1.02 0.47 22.92%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 28/06/10 26/03/10 15/12/09 24/09/09 30/06/09 25/03/09 12/12/08 -
Price 1.18 1.02 1.04 0.92 0.94 0.64 0.86 -
P/RPS 1.40 1.21 1.27 1.12 1.10 0.73 0.92 32.40%
P/EPS 12.16 9.36 10.09 12.56 20.05 21.47 19.91 -28.08%
EY 8.23 10.68 9.91 7.96 4.99 4.66 5.02 39.16%
DY 8.47 0.00 5.77 6.52 0.00 0.00 10.47 -13.21%
P/NAPS 0.68 0.61 0.62 0.54 0.56 0.64 0.53 18.12%

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