[MBG] QoQ TTM Result on 31-Oct-2009 [#3]

Stock
[MBG] MINTYE BERHAD
Announcement Date
15-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- 41.0%
YoY- 139.42%
Quarter Report
Latest QR
Upcoming QR
MBG's Result
MBG's Financial Summary
View:
Show?
TTM Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 50,772 51,312 51,212 50,006 50,060 51,806 53,383 -3.29%
PBT 7,061 8,452 9,040 8,332 6,654 6,101 6,020 11.25%
Tax -2,173 -2,399 -2,345 -2,067 -2,015 -2,883 -3,772 -30.83%
NP 4,888 6,053 6,695 6,265 4,639 3,218 2,248 68.07%
-
NP to SH 4,697 5,901 6,627 6,280 4,454 2,854 1,804 89.59%
-
Tax Rate 30.77% 28.38% 25.94% 24.81% 30.28% 47.25% 62.66% -
Total Cost 45,884 45,259 44,517 43,741 45,421 48,588 51,135 -6.98%
-
Net Worth 107,019 105,170 102,199 101,794 103,980 101,656 60,526 46.37%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div 12,159 6,079 - 3,648 3,648 - - -
Div Payout % 258.89% 103.02% - 58.10% 81.91% - - -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 107,019 105,170 102,199 101,794 103,980 101,656 60,526 46.37%
NOSH 60,806 60,792 60,833 60,955 60,807 60,872 60,526 0.30%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 9.63% 11.80% 13.07% 12.53% 9.27% 6.21% 4.21% -
ROE 4.39% 5.61% 6.48% 6.17% 4.28% 2.81% 2.98% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 83.50 84.41 84.18 82.04 82.33 85.11 88.20 -3.59%
EPS 7.72 9.71 10.89 10.30 7.32 4.69 2.98 88.95%
DPS 20.00 10.00 0.00 6.00 6.00 0.00 0.00 -
NAPS 1.76 1.73 1.68 1.67 1.71 1.67 1.00 45.92%
Adjusted Per Share Value based on latest NOSH - 60,955
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 83.51 84.39 84.23 82.25 82.34 85.21 87.80 -3.29%
EPS 7.73 9.71 10.90 10.33 7.33 4.69 2.97 89.54%
DPS 20.00 10.00 0.00 6.00 6.00 0.00 0.00 -
NAPS 1.7602 1.7298 1.6809 1.6743 1.7102 1.672 0.9955 46.37%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 1.20 1.10 1.05 1.08 0.99 1.00 1.02 -
P/RPS 1.44 1.30 1.25 1.32 1.20 1.18 1.16 15.55%
P/EPS 15.53 11.33 9.64 10.48 13.52 21.33 34.22 -41.02%
EY 6.44 8.82 10.37 9.54 7.40 4.69 2.92 69.68%
DY 16.67 9.09 0.00 5.56 6.06 0.00 0.00 -
P/NAPS 0.68 0.64 0.63 0.65 0.58 0.60 1.02 -23.74%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/09/10 28/06/10 26/03/10 15/12/09 24/09/09 30/06/09 25/03/09 -
Price 1.14 1.18 1.02 1.04 0.92 0.94 0.64 -
P/RPS 1.37 1.40 1.21 1.27 1.12 1.10 0.73 52.32%
P/EPS 14.76 12.16 9.36 10.09 12.56 20.05 21.47 -22.15%
EY 6.78 8.23 10.68 9.91 7.96 4.99 4.66 28.48%
DY 17.54 8.47 0.00 5.77 6.52 0.00 0.00 -
P/NAPS 0.65 0.68 0.61 0.62 0.54 0.56 0.64 1.04%

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