[MBG] QoQ TTM Result on 31-Oct-2008 [#3]

Stock
[MBG] MINTYE BERHAD
Announcement Date
12-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Oct-2008 [#3]
Profit Trend
QoQ- -56.67%
YoY- -62.07%
Quarter Report
Latest QR
Upcoming QR
MBG's Result
MBG's Financial Summary
View:
Show?
TTM Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 50,060 51,806 53,383 56,864 56,389 54,672 52,734 -3.41%
PBT 6,654 6,101 6,020 7,728 10,409 9,553 8,920 -17.76%
Tax -2,015 -2,883 -3,772 -4,532 -3,939 -2,716 -1,344 31.02%
NP 4,639 3,218 2,248 3,196 6,470 6,837 7,576 -27.91%
-
NP to SH 4,454 2,854 1,804 2,623 6,053 6,571 7,341 -28.35%
-
Tax Rate 30.28% 47.25% 62.66% 58.64% 37.84% 28.43% 15.07% -
Total Cost 45,421 48,588 51,135 53,668 49,919 47,835 45,158 0.38%
-
Net Worth 103,980 101,656 60,526 99,002 103,908 102,534 102,010 1.28%
Dividend
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Div 3,648 - - 5,460 5,460 5,460 - -
Div Payout % 81.91% - - 208.17% 90.21% 83.10% - -
Equity
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Net Worth 103,980 101,656 60,526 99,002 103,908 102,534 102,010 1.28%
NOSH 60,807 60,872 60,526 60,737 60,765 60,671 60,720 0.09%
Ratio Analysis
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
NP Margin 9.27% 6.21% 4.21% 5.62% 11.47% 12.51% 14.37% -
ROE 4.28% 2.81% 2.98% 2.65% 5.83% 6.41% 7.20% -
Per Share
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 82.33 85.11 88.20 93.62 92.80 90.11 86.85 -3.50%
EPS 7.32 4.69 2.98 4.32 9.96 10.83 12.09 -28.45%
DPS 6.00 0.00 0.00 9.00 9.00 9.00 0.00 -
NAPS 1.71 1.67 1.00 1.63 1.71 1.69 1.68 1.18%
Adjusted Per Share Value based on latest NOSH - 60,737
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 82.34 85.21 87.80 93.53 92.75 89.92 86.73 -3.40%
EPS 7.33 4.69 2.97 4.31 9.96 10.81 12.07 -28.30%
DPS 6.00 0.00 0.00 8.98 8.98 8.98 0.00 -
NAPS 1.7102 1.672 0.9955 1.6283 1.709 1.6864 1.6778 1.28%
Price Multiplier on Financial Quarter End Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 -
Price 0.99 1.00 1.02 0.76 1.08 1.06 1.01 -
P/RPS 1.20 1.18 1.16 0.81 1.16 1.18 1.16 2.28%
P/EPS 13.52 21.33 34.22 17.60 10.84 9.79 8.35 37.92%
EY 7.40 4.69 2.92 5.68 9.22 10.22 11.97 -27.45%
DY 6.06 0.00 0.00 11.84 8.33 8.49 0.00 -
P/NAPS 0.58 0.60 1.02 0.47 0.63 0.63 0.60 -2.23%
Price Multiplier on Announcement Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 24/09/09 30/06/09 25/03/09 12/12/08 26/09/08 30/06/08 28/03/08 -
Price 0.92 0.94 0.64 0.86 0.84 1.20 0.88 -
P/RPS 1.12 1.10 0.73 0.92 0.91 1.33 1.01 7.14%
P/EPS 12.56 20.05 21.47 19.91 8.43 11.08 7.28 43.89%
EY 7.96 4.99 4.66 5.02 11.86 9.03 13.74 -30.52%
DY 6.52 0.00 0.00 10.47 10.71 7.50 0.00 -
P/NAPS 0.54 0.56 0.64 0.53 0.49 0.71 0.52 2.55%

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