[MBG] YoY Cumulative Quarter Result on 31-Oct-2009 [#3]

Stock
[MBG] MINTYE BERHAD
Announcement Date
15-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- 23.25%
YoY- 351.06%
Quarter Report
Latest QR
Upcoming QR
MBG's Result
MBG's Financial Summary
View:
Show?
Cumulative Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 40,452 43,394 38,100 39,059 42,436 38,306 37,876 1.10%
PBT 5,457 7,035 5,637 7,767 5,455 6,647 7,691 -5.55%
Tax -1,000 -1,918 -1,547 -1,995 -3,700 -512 -1,029 -0.47%
NP 4,457 5,117 4,090 5,772 1,755 6,135 6,662 -6.47%
-
NP to SH 4,432 5,115 3,938 5,751 1,275 5,993 6,629 -6.48%
-
Tax Rate 18.33% 27.26% 27.44% 25.69% 67.83% 7.70% 13.38% -
Total Cost 35,995 38,277 34,010 33,287 40,681 32,171 31,214 2.40%
-
Net Worth 105,184 104,611 103,919 101,523 98,964 100,288 97,306 1.30%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div 7,600 7,602 6,077 3,647 - 3,646 3,648 12.99%
Div Payout % 171.48% 148.63% 154.32% 63.42% - 60.85% 55.05% -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 105,184 104,611 103,919 101,523 98,964 100,288 97,306 1.30%
NOSH 60,800 60,820 60,771 60,792 60,714 60,780 60,816 -0.00%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 11.02% 11.79% 10.73% 14.78% 4.14% 16.02% 17.59% -
ROE 4.21% 4.89% 3.79% 5.66% 1.29% 5.98% 6.81% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 66.53 71.35 62.69 64.25 69.89 63.02 62.28 1.10%
EPS 7.29 8.41 6.48 9.46 2.10 9.86 10.90 -6.47%
DPS 12.50 12.50 10.00 6.00 0.00 6.00 6.00 12.99%
NAPS 1.73 1.72 1.71 1.67 1.63 1.65 1.60 1.30%
Adjusted Per Share Value based on latest NOSH - 60,955
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 66.53 71.37 62.66 64.24 69.80 63.00 62.30 1.09%
EPS 7.29 8.41 6.48 9.46 2.10 9.86 10.90 -6.47%
DPS 12.50 12.50 10.00 6.00 0.00 6.00 6.00 12.99%
NAPS 1.73 1.7206 1.7092 1.6698 1.6277 1.6495 1.6004 1.30%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 1.45 1.16 1.14 1.08 0.76 1.06 1.00 -
P/RPS 2.18 1.63 1.82 1.68 1.09 1.68 1.61 5.17%
P/EPS 19.89 13.79 17.59 11.42 36.19 10.75 9.17 13.76%
EY 5.03 7.25 5.68 8.76 2.76 9.30 10.90 -12.08%
DY 8.62 10.78 8.77 5.56 0.00 5.66 6.00 6.21%
P/NAPS 0.84 0.67 0.67 0.65 0.47 0.64 0.63 4.90%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 21/12/12 28/12/11 20/12/10 15/12/09 12/12/08 14/12/07 22/12/06 -
Price 1.40 1.18 1.17 1.04 0.86 1.02 1.15 -
P/RPS 2.10 1.65 1.87 1.62 1.23 1.62 1.85 2.13%
P/EPS 19.21 14.03 18.06 10.99 40.95 10.34 10.55 10.49%
EY 5.21 7.13 5.54 9.10 2.44 9.67 9.48 -9.48%
DY 8.93 10.59 8.55 5.77 0.00 5.88 5.22 9.35%
P/NAPS 0.81 0.69 0.68 0.62 0.53 0.62 0.72 1.98%

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