[MBG] YoY Cumulative Quarter Result on 31-Jan-2003 [#4]

Stock
[MBG] MINTYE BERHAD
Announcement Date
28-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jan-2003 [#4]
Profit Trend
QoQ- 19.56%
YoY-0.0%
Quarter Report
Latest QR
Upcoming QR
MBG's Result
MBG's Financial Summary
View:
Show?
Cumulative Result
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 55,869 59,776 51,001 44,783 43,656 47,859 46,462 3.11%
PBT 7,556 9,020 9,938 7,124 7,564 8,951 11,942 -7.33%
Tax -1,460 -2,837 -2,353 -1,257 -1,697 -2,376 -3,191 -12.20%
NP 6,096 6,183 7,585 5,867 5,867 6,575 8,751 -5.84%
-
NP to SH 6,009 6,183 7,585 5,867 5,867 6,575 8,751 -6.06%
-
Tax Rate 19.32% 31.45% 23.68% 17.64% 22.44% 26.54% 26.72% -
Total Cost 49,773 53,593 43,416 38,916 37,789 41,284 37,711 4.72%
-
Net Worth 94,270 91,802 89,342 85,117 79,417 76,406 72,196 4.54%
Dividend
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div 3,649 3,647 3,646 4,863 3,039 3,041 - -
Div Payout % 60.73% 59.00% 48.08% 82.90% 51.81% 46.25% - -
Equity
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 94,270 91,802 89,342 85,117 79,417 76,406 72,196 4.54%
NOSH 60,819 60,796 60,777 60,797 37,998 38,013 37,998 8.14%
Ratio Analysis
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 10.91% 10.34% 14.87% 13.10% 13.44% 13.74% 18.83% -
ROE 6.37% 6.74% 8.49% 6.89% 7.39% 8.61% 12.12% -
Per Share
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 91.86 98.32 83.91 73.66 114.89 125.90 122.27 -4.65%
EPS 9.88 10.17 12.48 9.65 15.44 17.30 23.03 -13.14%
DPS 6.00 6.00 6.00 8.00 8.00 8.00 0.00 -
NAPS 1.55 1.51 1.47 1.40 2.09 2.01 1.90 -3.33%
Adjusted Per Share Value based on latest NOSH - 60,759
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 91.89 98.32 83.88 73.66 71.80 78.72 76.42 3.11%
EPS 9.88 10.17 12.48 9.65 9.65 10.81 14.39 -6.06%
DPS 6.00 6.00 6.00 8.00 5.00 5.00 0.00 -
NAPS 1.5505 1.5099 1.4694 1.40 1.3062 1.2567 1.1874 4.54%
Price Multiplier on Financial Quarter End Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 31/01/00 -
Price 1.22 1.45 1.32 1.11 2.40 1.90 2.85 -
P/RPS 1.33 1.47 1.57 1.51 2.09 1.51 2.33 -8.91%
P/EPS 12.35 14.26 10.58 11.50 15.54 10.98 12.38 -0.04%
EY 8.10 7.01 9.45 8.69 6.43 9.10 8.08 0.04%
DY 4.92 4.14 4.55 7.21 3.33 4.21 0.00 -
P/NAPS 0.79 0.96 0.90 0.79 1.15 0.95 1.50 -10.12%
Price Multiplier on Announcement Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 29/03/06 30/03/05 30/03/04 28/03/03 25/03/02 29/03/01 29/03/00 -
Price 1.20 1.24 1.40 1.06 2.60 2.19 3.62 -
P/RPS 1.31 1.26 1.67 1.44 2.26 1.74 2.96 -12.69%
P/EPS 12.15 12.19 11.22 10.98 16.84 12.66 15.72 -4.19%
EY 8.23 8.20 8.91 9.10 5.94 7.90 6.36 4.38%
DY 5.00 4.84 4.29 7.55 3.08 3.65 0.00 -
P/NAPS 0.77 0.82 0.95 0.76 1.24 1.09 1.91 -14.03%

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