[MBG] YoY Annualized Quarter 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- 36.95%
YoY- 23.94%
Quarter Report
Latest QR
Upcoming QR
MBG's Result
MBG's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Revenue 55,944 46,872 58,936 56,642 51,222 52,102 58,748 -0.81%
PBT 4,982 5,060 10,498 9,510 8,082 12,040 10,772 -12.05%
Tax -1,180 -1,336 -2,486 -2,724 -2,300 -2,644 -6,158 -24.06%
NP 3,802 3,724 8,012 6,786 5,782 9,396 4,614 -3.17%
-
NP to SH 3,800 3,726 7,972 6,782 5,472 9,332 4,032 -0.98%
-
Tax Rate 23.69% 26.40% 23.68% 28.64% 28.46% 21.96% 57.17% -
Total Cost 52,142 43,148 50,924 49,856 45,440 42,706 54,134 -0.62%
-
Net Worth 106,400 104,576 105,184 103,310 107,007 104,026 103,836 0.40%
Dividend
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Div 3,648 7,296 15,200 15,192 12,160 - - -
Div Payout % 96.00% 195.81% 190.67% 224.01% 222.22% - - -
Equity
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Net Worth 106,400 104,576 105,184 103,310 107,007 104,026 103,836 0.40%
NOSH 60,800 60,800 60,800 60,770 60,800 60,834 60,722 0.02%
Ratio Analysis
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
NP Margin 6.80% 7.95% 13.59% 11.98% 11.29% 18.03% 7.85% -
ROE 3.57% 3.56% 7.58% 6.56% 5.11% 8.97% 3.88% -
Per Share
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 92.01 77.09 96.93 93.21 84.25 85.65 96.75 -0.83%
EPS 6.26 6.12 13.12 11.16 9.00 15.34 6.64 -0.97%
DPS 6.00 12.00 25.00 25.00 20.00 0.00 0.00 -
NAPS 1.75 1.72 1.73 1.70 1.76 1.71 1.71 0.38%
Adjusted Per Share Value based on latest NOSH - 60,819
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 92.01 77.09 96.93 93.16 84.25 85.69 96.63 -0.81%
EPS 6.26 6.12 13.12 11.15 9.00 15.35 6.63 -0.95%
DPS 6.00 12.00 25.00 24.99 20.00 0.00 0.00 -
NAPS 1.75 1.72 1.73 1.6992 1.76 1.711 1.7078 0.40%
Price Multiplier on Financial Quarter End Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 -
Price 1.30 1.40 1.44 1.22 1.20 0.99 1.08 -
P/RPS 1.41 1.82 1.49 1.31 1.42 1.16 1.12 3.91%
P/EPS 20.80 22.84 10.98 10.93 13.33 6.45 16.27 4.17%
EY 4.81 4.38 9.11 9.15 7.50 15.49 6.15 -4.01%
DY 4.62 8.57 17.36 20.49 16.67 0.00 0.00 -
P/NAPS 0.74 0.81 0.83 0.72 0.68 0.58 0.63 2.71%
Price Multiplier on Announcement Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 26/09/14 27/09/13 27/09/12 29/09/11 30/09/10 24/09/09 26/09/08 -
Price 1.25 1.42 1.44 1.17 1.14 0.92 0.84 -
P/RPS 1.36 1.84 1.49 1.26 1.35 1.07 0.87 7.72%
P/EPS 20.00 23.17 10.98 10.48 12.67 6.00 12.65 7.92%
EY 5.00 4.32 9.11 9.54 7.89 16.67 7.90 -7.33%
DY 4.80 8.45 17.36 21.37 17.54 0.00 0.00 -
P/NAPS 0.71 0.83 0.83 0.69 0.65 0.54 0.49 6.37%

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