[MBG] YoY Annualized Quarter Result on 31-Oct-2008 [#3]

	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	CAGR
Annualized Quarter Result
Revenue	57,858	50,800	52,078	56,581	51,074	50,501	57,628	0.06%
YoY %	13.89%	-2.45%	-7.96%	10.78%	1.13%	-12.37%	-	-
Horiz. %	100.40%	88.15%	90.37%	98.18%	88.63%	87.63%	100.00%	-
PBT	9,380	7,516	10,356	7,273	8,862	10,254	8,724	1.21%
YoY %	24.80%	-27.42%	42.39%	-17.93%	-13.58%	17.54%	-	-
Horiz. %	107.52%	86.15%	118.71%	83.37%	101.58%	117.54%	100.00%	-
Tax	-2,557	-2,062	-2,660	-4,933	-682	-1,372	-1,698	7.05%
YoY %	-24.01%	22.48%	46.08%	-623.31%	50.29%	19.20%	-	-
Horiz. %	150.59%	121.44%	156.65%	290.52%	40.16%	80.80%	100.00%	-
NP	6,822	5,453	7,696	2,340	8,180	8,882	7,025	-0.48%
YoY %	25.11%	-29.15%	228.89%	-71.39%	-7.90%	26.43%	-	-
Horiz. %	97.11%	77.62%	109.55%	33.31%	116.44%	126.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,820	5,250	7,668	1,700	7,990	8,838	6,888	-0.16%
YoY %	29.90%	-31.53%	351.06%	-78.72%	-9.59%	28.31%	-	-
Horiz. %	99.01%	76.22%	111.32%	24.68%	116.00%	128.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.26%	27.43%	25.69%	67.83%	7.70%	13.38%	19.46%	-
YoY %	-0.62%	6.77%	-62.13%	780.91%	-42.45%	-31.24%	-	-
Horiz. %	140.08%	140.96%	132.01%	348.56%	39.57%	68.76%	100.00%	-
Total Cost	51,036	45,346	44,382	54,241	42,894	41,618	50,602	0.14%
YoY %	12.55%	2.17%	-18.18%	26.45%	3.07%	-17.75%	-	-
Horiz. %	100.86%	89.61%	87.71%	107.19%	84.77%	82.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	104,611	103,919	101,523	98,964	100,288	97,306	93,595	1.87%
YoY %	0.67%	2.36%	2.59%	-1.32%	3.06%	3.96%	-	-
Horiz. %	111.77%	111.03%	108.47%	105.74%	107.15%	103.96%	100.00%	-

	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	CAGR
Dividend
Div	10,136	8,102	4,863	-	4,862	4,865	4,862	13.01%
YoY %	25.10%	66.60%	0.00%	-	-0.06%	0.06%	-	-
Horiz. %	208.47%	166.64%	100.02%	-	100.00%	100.06%	100.00%	-
Div Payout %	148.63%	154.32%	63.42%	-	60.85%	55.05%	70.59%	-
YoY %	-3.69%	143.33%	0.00%	-	10.54%	-22.01%	-	-
Horiz. %	210.55%	218.61%	89.84%	-	86.20%	77.99%	100.00%	-

	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	CAGR
Equity
Net Worth	104,611	103,919	101,523	98,964	100,288	97,306	93,595	1.87%
YoY %	0.67%	2.36%	2.59%	-1.32%	3.06%	3.96%	-	-
Horiz. %	111.77%	111.03%	108.47%	105.74%	107.15%	103.96%	100.00%	-
NOSH	60,820	60,771	60,792	60,714	60,780	60,816	60,776	0.01%
YoY %	0.08%	-0.03%	0.13%	-0.11%	-0.06%	0.07%	-	-
Horiz. %	100.07%	99.99%	100.03%	99.90%	100.01%	100.07%	100.00%	-

	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	CAGR
Ratio Analysis
NP Margin	11.79%	10.73%	14.78%	4.14%	16.02%	17.59%	12.19%	-
YoY %	9.88%	-27.40%	257.00%	-74.16%	-8.93%	44.30%	-	-
Horiz. %	96.72%	88.02%	121.25%	33.96%	131.42%	144.30%	100.00%	-
ROE	6.52%	5.05%	7.55%	1.72%	7.97%	9.08%	7.36%	-
YoY %	29.11%	-33.11%	338.95%	-78.42%	-12.22%	23.37%	-	-
Horiz. %	88.59%	68.61%	102.58%	23.37%	108.29%	123.37%	100.00%	-

	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	CAGR
Per Share
RPS	95.13	83.59	85.67	93.19	84.03	83.04	94.82	0.05%
YoY %	13.81%	-2.43%	-8.07%	10.90%	1.19%	-12.42%	-	-
Horiz. %	100.33%	88.16%	90.35%	98.28%	88.62%	87.58%	100.00%	-
EPS	11.21	8.64	12.61	2.80	13.15	14.53	11.33	-0.17%
YoY %	29.75%	-31.48%	350.36%	-78.71%	-9.50%	28.24%	-	-
Horiz. %	98.94%	76.26%	111.30%	24.71%	116.06%	128.24%	100.00%	-
DPS	16.67	13.33	8.00	0.00	8.00	8.00	8.00	13.00%
YoY %	25.06%	66.62%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	208.38%	166.62%	100.00%	0.00%	100.00%	100.00%	100.00%	-
NAPS	1.72	1.71	1.67	1.63	1.65	1.60	1.54	1.85%
YoY %	0.58%	2.40%	2.45%	-1.21%	3.12%	3.90%	-	-
Horiz. %	111.69%	111.04%	108.44%	105.84%	107.14%	103.90%	100.00%	-

	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	CAGR
Adjusted Per Share Value based on latest NOSH - 60,737
RPS	95.16	83.55	85.66	93.06	84.00	83.06	94.78	0.06%
YoY %	13.90%	-2.46%	-7.95%	10.79%	1.13%	-12.37%	-	-
Horiz. %	100.40%	88.15%	90.38%	98.19%	88.63%	87.63%	100.00%	-
EPS	11.22	8.64	12.61	2.80	13.14	14.54	11.33	-0.16%
YoY %	29.86%	-31.48%	350.36%	-78.69%	-9.63%	28.33%	-	-
Horiz. %	99.03%	76.26%	111.30%	24.71%	115.98%	128.33%	100.00%	-
DPS	16.67	13.33	8.00	0.00	8.00	8.00	8.00	13.00%
YoY %	25.06%	66.62%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	208.38%	166.62%	100.00%	0.00%	100.00%	100.00%	100.00%	-
NAPS	1.7206	1.7092	1.6698	1.6277	1.6495	1.6004	1.5394	1.87%
YoY %	0.67%	2.36%	2.59%	-1.32%	3.07%	3.96%	-	-
Horiz. %	111.77%	111.03%	108.47%	105.74%	107.15%	103.96%	100.00%	-

	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/11	29/10/10	30/10/09	31/10/08	31/10/07	31/10/06	31/10/05	-
Price	1.16	1.14	1.08	0.76	1.06	1.00	1.20	-
P/RPS	1.22	1.36	1.26	0.82	1.26	1.20	1.27	-0.66%
YoY %	-10.29%	7.94%	53.66%	-34.92%	5.00%	-5.51%	-	-
Horiz. %	96.06%	107.09%	99.21%	64.57%	99.21%	94.49%	100.00%	-
P/EPS	10.34	13.19	8.56	27.14	8.06	6.88	10.59	-0.39%
YoY %	-21.61%	54.09%	-68.46%	236.72%	17.15%	-35.03%	-	-
Horiz. %	97.64%	124.55%	80.83%	256.28%	76.11%	64.97%	100.00%	-
EY	9.67	7.58	11.68	3.68	12.40	14.53	9.44	0.40%
YoY %	27.57%	-35.10%	217.39%	-70.32%	-14.66%	53.92%	-	-
Horiz. %	102.44%	80.30%	123.73%	38.98%	131.36%	153.92%	100.00%	-
DY	14.37	11.70	7.41	0.00	7.55	8.00	6.67	13.63%
YoY %	22.82%	57.89%	0.00%	0.00%	-5.63%	19.94%	-	-
Horiz. %	215.44%	175.41%	111.09%	0.00%	113.19%	119.94%	100.00%	-
P/NAPS	0.67	0.67	0.65	0.47	0.64	0.63	0.78	-2.50%
YoY %	0.00%	3.08%	38.30%	-26.56%	1.59%	-19.23%	-	-
Horiz. %	85.90%	85.90%	83.33%	60.26%	82.05%	80.77%	100.00%	-

	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	CAGR
Price Multiplier on Announcement Date
Date	28/12/11	20/12/10	15/12/09	12/12/08	14/12/07	22/12/06	12/01/06	-
Price	1.18	1.17	1.04	0.86	1.02	1.15	1.30	-
P/RPS	1.24	1.40	1.21	0.92	1.21	1.38	1.37	-1.64%
YoY %	-11.43%	15.70%	31.52%	-23.97%	-12.32%	0.73%	-	-
Horiz. %	90.51%	102.19%	88.32%	67.15%	88.32%	100.73%	100.00%	-
P/EPS	10.52	13.54	8.25	30.71	7.76	7.91	11.47	-1.42%
YoY %	-22.30%	64.12%	-73.14%	295.75%	-1.90%	-31.04%	-	-
Horiz. %	91.72%	118.05%	71.93%	267.74%	67.65%	68.96%	100.00%	-
EY	9.50	7.38	12.13	3.26	12.89	12.64	8.72	1.43%
YoY %	28.73%	-39.16%	272.09%	-74.71%	1.98%	44.95%	-	-
Horiz. %	108.94%	84.63%	139.11%	37.39%	147.82%	144.95%	100.00%	-
DY	14.12	11.40	7.69	0.00	7.84	6.96	6.15	14.85%
YoY %	23.86%	48.24%	0.00%	0.00%	12.64%	13.17%	-	-
Horiz. %	229.59%	185.37%	125.04%	0.00%	127.48%	113.17%	100.00%	-
P/NAPS	0.69	0.68	0.62	0.53	0.62	0.72	0.84	-3.22%
YoY %	1.47%	9.68%	16.98%	-14.52%	-13.89%	-14.29%	-	-
Horiz. %	82.14%	80.95%	73.81%	63.10%	73.81%	85.71%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos