[MBG] YoY Cumulative Quarter Result on 31-Oct-2005 [#3]

Stock
[MBG] MINTYE BERHAD
Announcement Date
12-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Oct-2005 [#3]
Profit Trend
QoQ- 26.22%
YoY- 16.09%
Quarter Report
Latest QR
Upcoming QR
MBG's Result
MBG's Financial Summary
View:
Show?
Cumulative Result
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Revenue 42,436 38,306 37,876 43,221 45,898 38,213 33,916 3.80%
PBT 5,455 6,647 7,691 6,543 6,874 8,093 5,705 -0.74%
Tax -3,700 -512 -1,029 -1,274 -2,424 -1,910 -798 29.10%
NP 1,755 6,135 6,662 5,269 4,450 6,183 4,907 -15.73%
-
NP to SH 1,275 5,993 6,629 5,166 4,450 6,183 4,907 -20.10%
-
Tax Rate 67.83% 7.70% 13.38% 19.47% 35.26% 23.60% 13.99% -
Total Cost 40,681 32,171 31,214 37,952 41,448 32,030 29,009 5.79%
-
Net Worth 98,964 100,288 97,306 93,595 89,972 88,154 83,911 2.78%
Dividend
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Div - 3,646 3,648 3,646 3,647 3,647 - -
Div Payout % - 60.85% 55.05% 70.59% 81.97% 59.00% - -
Equity
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Net Worth 98,964 100,288 97,306 93,595 89,972 88,154 83,911 2.78%
NOSH 60,714 60,780 60,816 60,776 60,792 60,796 60,805 -0.02%
Ratio Analysis
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
NP Margin 4.14% 16.02% 17.59% 12.19% 9.70% 16.18% 14.47% -
ROE 1.29% 5.98% 6.81% 5.52% 4.95% 7.01% 5.85% -
Per Share
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 69.89 63.02 62.28 71.11 75.50 62.85 55.78 3.82%
EPS 2.10 9.86 10.90 8.50 7.32 10.17 8.07 -20.08%
DPS 0.00 6.00 6.00 6.00 6.00 6.00 0.00 -
NAPS 1.63 1.65 1.60 1.54 1.48 1.45 1.38 2.81%
Adjusted Per Share Value based on latest NOSH - 60,965
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 69.80 63.00 62.30 71.09 75.49 62.85 55.78 3.80%
EPS 2.10 9.86 10.90 8.50 7.32 10.17 8.07 -20.08%
DPS 0.00 6.00 6.00 6.00 6.00 6.00 0.00 -
NAPS 1.6277 1.6495 1.6004 1.5394 1.4798 1.4499 1.3801 2.78%
Price Multiplier on Financial Quarter End Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 -
Price 0.76 1.06 1.00 1.20 1.40 1.43 1.51 -
P/RPS 1.09 1.68 1.61 1.69 1.85 2.28 2.71 -14.07%
P/EPS 36.19 10.75 9.17 14.12 19.13 14.06 18.71 11.61%
EY 2.76 9.30 10.90 7.08 5.23 7.11 5.34 -10.40%
DY 0.00 5.66 6.00 5.00 4.29 4.20 0.00 -
P/NAPS 0.47 0.64 0.63 0.78 0.95 0.99 1.09 -13.07%
Price Multiplier on Announcement Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 12/12/08 14/12/07 22/12/06 12/01/06 23/12/04 18/12/03 20/12/02 -
Price 0.86 1.02 1.15 1.30 1.35 1.43 1.32 -
P/RPS 1.23 1.62 1.85 1.83 1.79 2.28 2.37 -10.34%
P/EPS 40.95 10.34 10.55 15.29 18.44 14.06 16.36 16.50%
EY 2.44 9.67 9.48 6.54 5.42 7.11 6.11 -14.17%
DY 0.00 5.88 5.22 4.62 4.44 4.20 0.00 -
P/NAPS 0.53 0.62 0.72 0.84 0.91 0.99 0.96 -9.41%

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