[MBG] YoY Annualized Quarter Result on 31-Jul-2012 [#2]

Stock
[MBG] MINTYE BERHAD
Announcement Date
27-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jul-2012 [#2]
Profit Trend
QoQ- 80.69%
YoY- 17.55%
Quarter Report
Latest QR
Upcoming QR
MBG's Result
MBG's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Revenue 47,980 55,944 46,872 58,936 56,642 51,222 52,102 -1.36%
PBT 5,034 4,982 5,060 10,498 9,510 8,082 12,040 -13.52%
Tax -1,270 -1,180 -1,336 -2,486 -2,724 -2,300 -2,644 -11.49%
NP 3,764 3,802 3,724 8,012 6,786 5,782 9,396 -14.13%
-
NP to SH 3,756 3,800 3,726 7,972 6,782 5,472 9,332 -14.06%
-
Tax Rate 25.23% 23.69% 26.40% 23.68% 28.64% 28.46% 21.96% -
Total Cost 44,216 52,142 43,148 50,924 49,856 45,440 42,706 0.58%
-
Net Worth 107,007 106,400 104,576 105,184 103,310 107,007 104,026 0.47%
Dividend
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 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
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Net Worth 107,007 106,400 104,576 105,184 103,310 107,007 104,026 0.47%
NOSH 60,800 60,800 60,800 60,800 60,770 60,800 60,834 -0.00%
Ratio Analysis
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
NP Margin 7.84% 6.80% 7.95% 13.59% 11.98% 11.29% 18.03% -
ROE 3.51% 3.57% 3.56% 7.58% 6.56% 5.11% 8.97% -
Per Share
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 78.91 92.01 77.09 96.93 93.21 84.25 85.65 -1.35%
EPS 6.18 6.26 6.12 13.12 11.16 9.00 15.34 -14.05%
DPS 0.00 6.00 12.00 25.00 25.00 20.00 0.00 -
NAPS 1.76 1.75 1.72 1.73 1.70 1.76 1.71 0.48%
Adjusted Per Share Value based on latest NOSH - 60,800
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 78.91 92.01 77.09 96.93 93.16 84.25 85.69 -1.36%
EPS 6.18 6.26 6.12 13.12 11.15 9.00 15.35 -14.06%
DPS 0.00 6.00 12.00 25.00 24.99 20.00 0.00 -
NAPS 1.76 1.75 1.72 1.73 1.6992 1.76 1.711 0.47%
Price Multiplier on Financial Quarter End Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 -
Price 1.22 1.30 1.40 1.44 1.22 1.20 0.99 -
P/RPS 1.55 1.41 1.82 1.49 1.31 1.42 1.16 4.94%
P/EPS 19.75 20.80 22.84 10.98 10.93 13.33 6.45 20.49%
EY 5.06 4.81 4.38 9.11 9.15 7.50 15.49 -17.00%
DY 0.00 4.62 8.57 17.36 20.49 16.67 0.00 -
P/NAPS 0.69 0.74 0.81 0.83 0.72 0.68 0.58 2.93%
Price Multiplier on Announcement Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 30/09/15 26/09/14 27/09/13 27/09/12 29/09/11 30/09/10 24/09/09 -
Price 1.22 1.25 1.42 1.44 1.17 1.14 0.92 -
P/RPS 1.55 1.36 1.84 1.49 1.26 1.35 1.07 6.36%
P/EPS 19.75 20.00 23.17 10.98 10.48 12.67 6.00 21.95%
EY 5.06 5.00 4.32 9.11 9.54 7.89 16.67 -18.01%
DY 0.00 4.80 8.45 17.36 21.37 17.54 0.00 -
P/NAPS 0.69 0.71 0.83 0.83 0.69 0.65 0.54 4.16%

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