[MBG] QoQ TTM Result on 31-Jul-2011 [#2]

Stock
[MBG] MINTYE BERHAD
Announcement Date
29-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jul-2011 [#2]
Profit Trend
QoQ- 13.19%
YoY- 17.84%
Quarter Report
Latest QR
Upcoming QR
MBG's Result
MBG's Financial Summary
View:
Show?
TTM Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 57,506 56,316 55,873 53,289 50,994 50,579 50,253 9.41%
PBT 8,941 9,129 8,534 7,850 6,947 7,136 6,910 18.76%
Tax -2,569 -2,640 -2,502 -2,343 -2,026 -2,131 -1,897 22.42%
NP 6,372 6,489 6,032 5,507 4,921 5,005 5,013 17.35%
-
NP to SH 6,326 6,461 6,057 5,535 4,890 4,880 4,814 19.99%
-
Tax Rate 28.73% 28.92% 29.32% 29.85% 29.16% 29.86% 27.45% -
Total Cost 51,134 49,827 49,841 47,782 46,073 45,574 45,240 8.51%
-
Net Worth 107,615 106,400 104,780 103,392 106,200 105,139 103,809 2.43%
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div 15,217 15,217 15,217 7,602 6,080 12,159 12,159 16.14%
Div Payout % 240.55% 235.52% 251.23% 137.35% 124.35% 249.18% 252.59% -
Equity
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 107,615 106,400 104,780 103,392 106,200 105,139 103,809 2.43%
NOSH 60,800 60,800 60,918 60,819 60,686 60,774 60,707 0.10%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin 11.08% 11.52% 10.80% 10.33% 9.65% 9.90% 9.98% -
ROE 5.88% 6.07% 5.78% 5.35% 4.60% 4.64% 4.64% -
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 94.58 92.63 91.72 87.62 84.03 83.22 82.78 9.29%
EPS 10.40 10.63 9.94 9.10 8.06 8.03 7.93 19.83%
DPS 25.00 25.00 25.00 12.50 10.00 20.00 20.00 16.05%
NAPS 1.77 1.75 1.72 1.70 1.75 1.73 1.71 2.32%
Adjusted Per Share Value based on latest NOSH - 60,819
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 94.58 92.63 91.90 87.65 83.87 83.19 82.65 9.41%
EPS 10.40 10.63 9.96 9.10 8.04 8.03 7.92 19.93%
DPS 25.00 25.00 25.03 12.50 10.00 20.00 20.00 16.05%
NAPS 1.77 1.75 1.7234 1.7005 1.7467 1.7293 1.7074 2.43%
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 1.30 1.50 1.16 1.22 1.23 1.19 1.14 -
P/RPS 1.37 1.62 1.26 1.39 1.46 1.43 1.38 -0.48%
P/EPS 12.49 14.12 11.67 13.41 15.26 14.82 14.38 -8.97%
EY 8.00 7.08 8.57 7.46 6.55 6.75 6.96 9.73%
DY 19.23 16.67 21.55 10.25 8.13 16.81 17.54 6.33%
P/NAPS 0.73 0.86 0.67 0.72 0.70 0.69 0.67 5.88%
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 29/06/12 30/03/12 28/12/11 29/09/11 28/06/11 30/03/11 20/12/10 -
Price 1.46 1.30 1.18 1.17 1.40 1.03 1.17 -
P/RPS 1.54 1.40 1.29 1.34 1.67 1.24 1.41 6.06%
P/EPS 14.03 12.23 11.87 12.86 17.37 12.83 14.75 -3.28%
EY 7.13 8.17 8.43 7.78 5.76 7.80 6.78 3.41%
DY 17.12 19.23 21.19 10.68 7.14 19.42 17.09 0.11%
P/NAPS 0.82 0.74 0.69 0.69 0.80 0.60 0.68 13.30%

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