[MBG] YoY Cumulative Quarter Result on 31-Oct-2001 [#3]

Stock
[MBG] MINTYE BERHAD
Announcement Date
19-Dec-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
31-Oct-2001 [#3]
Profit Trend
QoQ- 42.31%
YoY- -31.04%
Quarter Report
Latest QR
Upcoming QR
MBG's Result
MBG's Financial Summary
View:
Show?
Cumulative Result
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 31/10/98 CAGR
Revenue 45,898 38,213 33,916 33,096 36,179 34,830 0 -100.00%
PBT 6,874 8,093 5,705 5,660 8,026 9,025 0 -100.00%
Tax -2,424 -1,910 -798 -1,664 -2,231 -2,496 0 -100.00%
NP 4,450 6,183 4,907 3,996 5,795 6,529 0 -100.00%
-
NP to SH 4,450 6,183 4,907 3,996 5,795 6,529 0 -100.00%
-
Tax Rate 35.26% 23.60% 13.99% 29.40% 27.80% 27.66% - -
Total Cost 41,448 32,030 29,009 29,100 30,384 28,301 0 -100.00%
-
Net Worth 89,972 88,154 83,911 80,527 78,659 72,966 0 -100.00%
Dividend
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 31/10/98 CAGR
Div 3,647 3,647 - - - - - -100.00%
Div Payout % 81.97% 59.00% - - - - - -
Equity
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 31/10/98 CAGR
Net Worth 89,972 88,154 83,911 80,527 78,659 72,966 0 -100.00%
NOSH 60,792 60,796 60,805 37,984 38,000 38,003 37,973 -0.49%
Ratio Analysis
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 31/10/98 CAGR
NP Margin 9.70% 16.18% 14.47% 12.07% 16.02% 18.75% 0.00% -
ROE 4.95% 7.01% 5.85% 4.96% 7.37% 8.95% 0.00% -
Per Share
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 31/10/98 CAGR
RPS 75.50 62.85 55.78 87.13 95.21 91.65 0.00 -100.00%
EPS 7.32 10.17 8.07 10.52 15.25 17.18 0.00 -100.00%
DPS 6.00 6.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.48 1.45 1.38 2.12 2.07 1.92 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 37,955
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 31/10/98 CAGR
RPS 75.49 62.85 55.78 54.43 59.50 57.29 0.00 -100.00%
EPS 7.32 10.17 8.07 6.57 9.53 10.74 0.00 -100.00%
DPS 6.00 6.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.4798 1.4499 1.3801 1.3245 1.2938 1.2001 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 31/10/98 CAGR
Date 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 - - -
Price 1.40 1.43 1.51 2.05 2.96 0.00 0.00 -
P/RPS 1.85 2.28 2.71 2.35 3.11 0.00 0.00 -100.00%
P/EPS 19.13 14.06 18.71 19.49 19.41 0.00 0.00 -100.00%
EY 5.23 7.11 5.34 5.13 5.15 0.00 0.00 -100.00%
DY 4.29 4.20 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.95 0.99 1.09 0.97 1.43 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 31/10/98 CAGR
Date 23/12/04 18/12/03 20/12/02 14/12/01 21/12/00 30/12/99 - -
Price 1.35 1.43 1.32 2.78 2.30 0.00 0.00 -
P/RPS 1.79 2.28 2.37 3.19 2.42 0.00 0.00 -100.00%
P/EPS 18.44 14.06 16.36 26.43 15.08 0.00 0.00 -100.00%
EY 5.42 7.11 6.11 3.78 6.63 0.00 0.00 -100.00%
DY 4.44 4.20 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.91 0.99 0.96 1.31 1.11 0.00 0.00 -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
Post a Comment