[MBG] YoY Cumulative Quarter Result on 31-Oct-2010 [#3]

Stock
[MBG] MINTYE BERHAD
Announcement Date
20-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Oct-2010 [#3]
Profit Trend
QoQ- 43.93%
YoY- -31.52%
Quarter Report
Latest QR
Upcoming QR
MBG's Result
MBG's Financial Summary
View:
Show?
Cumulative Result
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Revenue 35,740 40,452 43,394 38,100 39,059 42,436 38,306 -1.14%
PBT 3,745 5,457 7,035 5,637 7,767 5,455 6,647 -9.11%
Tax -1,015 -1,000 -1,918 -1,547 -1,995 -3,700 -512 12.06%
NP 2,730 4,457 5,117 4,090 5,772 1,755 6,135 -12.61%
-
NP to SH 2,736 4,432 5,115 3,938 5,751 1,275 5,993 -12.23%
-
Tax Rate 27.10% 18.33% 27.26% 27.44% 25.69% 67.83% 7.70% -
Total Cost 33,010 35,995 38,277 34,010 33,287 40,681 32,171 0.42%
-
Net Worth 105,184 105,184 104,611 103,919 101,523 98,964 100,288 0.79%
Dividend
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Div 3,648 7,600 7,602 6,077 3,647 - 3,646 0.00%
Div Payout % 133.33% 171.48% 148.63% 154.32% 63.42% - 60.85% -
Equity
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Net Worth 105,184 105,184 104,611 103,919 101,523 98,964 100,288 0.79%
NOSH 60,800 60,800 60,820 60,771 60,792 60,714 60,780 0.00%
Ratio Analysis
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
NP Margin 7.64% 11.02% 11.79% 10.73% 14.78% 4.14% 16.02% -
ROE 2.60% 4.21% 4.89% 3.79% 5.66% 1.29% 5.98% -
Per Share
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 58.78 66.53 71.35 62.69 64.25 69.89 63.02 -1.15%
EPS 4.50 7.29 8.41 6.48 9.46 2.10 9.86 -12.24%
DPS 6.00 12.50 12.50 10.00 6.00 0.00 6.00 0.00%
NAPS 1.73 1.73 1.72 1.71 1.67 1.63 1.65 0.79%
Adjusted Per Share Value based on latest NOSH - 60,707
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 58.78 66.53 71.37 62.66 64.24 69.80 63.00 -1.14%
EPS 4.50 7.29 8.41 6.48 9.46 2.10 9.86 -12.24%
DPS 6.00 12.50 12.50 10.00 6.00 0.00 6.00 0.00%
NAPS 1.73 1.73 1.7206 1.7092 1.6698 1.6277 1.6495 0.79%
Price Multiplier on Financial Quarter End Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 -
Price 1.33 1.45 1.16 1.14 1.08 0.76 1.06 -
P/RPS 2.26 2.18 1.63 1.82 1.68 1.09 1.68 5.06%
P/EPS 29.56 19.89 13.79 17.59 11.42 36.19 10.75 18.34%
EY 3.38 5.03 7.25 5.68 8.76 2.76 9.30 -15.50%
DY 4.51 8.62 10.78 8.77 5.56 0.00 5.66 -3.71%
P/NAPS 0.77 0.84 0.67 0.67 0.65 0.47 0.64 3.12%
Price Multiplier on Announcement Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 20/12/13 21/12/12 28/12/11 20/12/10 15/12/09 12/12/08 14/12/07 -
Price 1.38 1.40 1.18 1.17 1.04 0.86 1.02 -
P/RPS 2.35 2.10 1.65 1.87 1.62 1.23 1.62 6.39%
P/EPS 30.67 19.21 14.03 18.06 10.99 40.95 10.34 19.84%
EY 3.26 5.21 7.13 5.54 9.10 2.44 9.67 -16.56%
DY 4.35 8.93 10.59 8.55 5.77 0.00 5.88 -4.89%
P/NAPS 0.80 0.81 0.69 0.68 0.62 0.53 0.62 4.33%

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