[MBG] YoY Annualized Quarter Result on 31-Oct-2003 [#3]

Stock
[MBG] MINTYE BERHAD
Announcement Date
18-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- 3.72%
YoY- 26.0%
Quarter Report
Latest QR
Upcoming QR
MBG's Result
MBG's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 50,501 57,628 61,197 50,950 45,221 44,128 48,238 0.76%
PBT 10,254 8,724 9,165 10,790 7,606 7,546 10,701 -0.70%
Tax -1,372 -1,698 -3,232 -2,546 -1,064 -2,218 -2,974 -12.09%
NP 8,882 7,025 5,933 8,244 6,542 5,328 7,726 2.35%
-
NP to SH 8,838 6,888 5,933 8,244 6,542 5,328 7,726 2.26%
-
Tax Rate 13.38% 19.46% 35.26% 23.60% 13.99% 29.39% 27.79% -
Total Cost 41,618 50,602 55,264 42,706 38,678 38,800 40,512 0.44%
-
Net Worth 97,306 93,595 89,972 88,154 83,911 80,527 78,659 3.60%
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div 4,865 4,862 4,863 4,863 - - - -
Div Payout % 55.05% 70.59% 81.97% 59.00% - - - -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 97,306 93,595 89,972 88,154 83,911 80,527 78,659 3.60%
NOSH 60,816 60,776 60,792 60,796 60,805 37,984 37,999 8.14%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 17.59% 12.19% 9.70% 16.18% 14.47% 12.07% 16.02% -
ROE 9.08% 7.36% 6.59% 9.35% 7.80% 6.62% 9.82% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 83.04 94.82 100.67 83.81 74.37 116.17 126.94 -6.82%
EPS 14.53 11.33 9.76 13.56 10.76 14.03 20.33 -5.44%
DPS 8.00 8.00 8.00 8.00 0.00 0.00 0.00 -
NAPS 1.60 1.54 1.48 1.45 1.38 2.12 2.07 -4.19%
Adjusted Per Share Value based on latest NOSH - 60,853
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 83.06 94.78 100.65 83.80 74.38 72.58 79.34 0.76%
EPS 14.54 11.33 9.76 13.56 10.76 8.76 12.71 2.26%
DPS 8.00 8.00 8.00 8.00 0.00 0.00 0.00 -
NAPS 1.6004 1.5394 1.4798 1.4499 1.3801 1.3245 1.2937 3.60%
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 -
Price 1.00 1.20 1.40 1.43 1.51 2.05 2.96 -
P/RPS 1.20 1.27 1.39 1.71 2.03 1.76 2.33 -10.46%
P/EPS 6.88 10.59 14.34 10.55 14.03 14.62 14.56 -11.74%
EY 14.53 9.44 6.97 9.48 7.13 6.84 6.87 13.29%
DY 8.00 6.67 5.71 5.59 0.00 0.00 0.00 -
P/NAPS 0.63 0.78 0.95 0.99 1.09 0.97 1.43 -12.76%
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 22/12/06 12/01/06 23/12/04 18/12/03 20/12/02 14/12/01 21/12/00 -
Price 1.15 1.30 1.35 1.43 1.32 2.78 2.30 -
P/RPS 1.38 1.37 1.34 1.71 1.77 2.39 1.81 -4.41%
P/EPS 7.91 11.47 13.83 10.55 12.27 19.82 11.31 -5.78%
EY 12.64 8.72 7.23 9.48 8.15 5.05 8.84 6.13%
DY 6.96 6.15 5.93 5.59 0.00 0.00 0.00 -
P/NAPS 0.72 0.84 0.91 0.99 0.96 1.31 1.11 -6.95%

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