[MBG] YoY Cumulative Quarter Result on 31-Jul-2007 [#2]

Stock
[MBG] MINTYE BERHAD
Announcement Date
28-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Jul-2007 [#2]
Profit Trend
QoQ- 97.37%
YoY- 22.92%
Quarter Report
Latest QR
Upcoming QR
MBG's Result
MBG's Financial Summary
View:
Show?
Cumulative Result
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Revenue 25,611 26,051 29,374 25,719 25,099 28,018 31,116 -3.19%
PBT 4,041 6,020 5,386 3,897 3,377 5,159 4,116 -0.30%
Tax -1,150 -1,322 -3,079 -484 -629 -985 -1,845 -7.57%
NP 2,891 4,698 2,307 3,413 2,748 4,174 2,271 4.10%
-
NP to SH 2,736 4,666 2,016 3,304 2,688 4,093 2,271 3.15%
-
Tax Rate 28.46% 21.96% 57.17% 12.42% 18.63% 19.09% 44.83% -
Total Cost 22,720 21,353 27,067 22,306 22,351 23,844 28,845 -3.89%
-
Net Worth 107,007 104,026 103,836 101,614 97,303 92,442 88,046 3.30%
Dividend
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Div 6,080 - - - - 3,649 3,643 8.90%
Div Payout % 222.22% - - - - 89.15% 160.43% -
Equity
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Net Worth 107,007 104,026 103,836 101,614 97,303 92,442 88,046 3.30%
NOSH 60,800 60,834 60,722 60,847 60,814 60,817 60,721 0.02%
Ratio Analysis
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
NP Margin 11.29% 18.03% 7.85% 13.27% 10.95% 14.90% 7.30% -
ROE 2.56% 4.49% 1.94% 3.25% 2.76% 4.43% 2.58% -
Per Share
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 42.12 42.82 48.37 42.27 41.27 46.07 51.24 -3.21%
EPS 4.50 7.67 3.32 5.43 4.42 6.73 3.74 3.12%
DPS 10.00 0.00 0.00 0.00 0.00 6.00 6.00 8.88%
NAPS 1.76 1.71 1.71 1.67 1.60 1.52 1.45 3.28%
Adjusted Per Share Value based on latest NOSH - 60,820
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 42.12 42.85 48.31 42.30 41.28 46.08 51.18 -3.19%
EPS 4.50 7.67 3.32 5.43 4.42 6.73 3.74 3.12%
DPS 10.00 0.00 0.00 0.00 0.00 6.00 5.99 8.91%
NAPS 1.76 1.711 1.7078 1.6713 1.6004 1.5204 1.4481 3.30%
Price Multiplier on Financial Quarter End Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 -
Price 1.20 0.99 1.08 1.20 1.08 1.25 1.26 -
P/RPS 2.85 2.31 2.23 2.84 2.62 2.71 2.46 2.48%
P/EPS 26.67 12.91 32.53 22.10 24.43 18.57 33.69 -3.81%
EY 3.75 7.75 3.07 4.52 4.09 5.38 2.97 3.96%
DY 8.33 0.00 0.00 0.00 0.00 4.80 4.76 9.77%
P/NAPS 0.68 0.58 0.63 0.72 0.68 0.82 0.87 -4.02%
Price Multiplier on Announcement Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 30/09/10 24/09/09 26/09/08 28/09/07 14/09/06 28/09/05 28/09/04 -
Price 1.14 0.92 0.84 1.20 1.30 1.20 1.36 -
P/RPS 2.71 2.15 1.74 2.84 3.15 2.60 2.65 0.37%
P/EPS 25.33 11.99 25.30 22.10 29.41 17.83 36.36 -5.84%
EY 3.95 8.34 3.95 4.52 3.40 5.61 2.75 6.21%
DY 8.77 0.00 0.00 0.00 0.00 5.00 4.41 12.13%
P/NAPS 0.65 0.54 0.49 0.72 0.81 0.79 0.94 -5.96%

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