[MBG] YoY 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- -2.63%
YoY- 27.74%
Quarter Report
Latest QR
Upcoming QR
MBG's Result
MBG's Financial Summary
View:
Show?
Quarter Result
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Revenue 13,196 13,736 15,482 13,765 12,645 14,678 16,396 -3.55%
PBT 2,148 3,539 2,986 2,130 1,717 3,177 4,455 -11.44%
Tax -575 -801 -1,669 -446 -418 -506 -1,050 -9.54%
NP 1,573 2,738 1,317 1,684 1,299 2,671 3,405 -12.07%
-
NP to SH 1,508 2,712 1,112 1,630 1,276 2,629 3,405 -12.68%
-
Tax Rate 26.77% 22.63% 55.89% 20.94% 24.34% 15.93% 23.57% -
Total Cost 11,623 10,998 14,165 12,081 11,346 12,007 12,991 -1.83%
-
Net Worth 107,019 103,980 103,908 101,570 97,219 92,501 88,165 3.28%
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 - - - - 3,651 3,648 8.88%
Div Payout % 403.23% - - - - 138.89% 107.14% -
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 107,019 103,980 103,908 101,570 97,219 92,501 88,165 3.28%
NOSH 60,806 60,807 60,765 60,820 60,761 60,856 60,803 0.00%
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 11.92% 19.93% 8.51% 12.23% 10.27% 18.20% 20.77% -
ROE 1.41% 2.61% 1.07% 1.60% 1.31% 2.84% 3.86% -
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 21.70 22.59 25.48 22.63 20.81 24.12 26.97 -3.55%
EPS 2.48 4.46 1.83 2.68 2.10 4.32 5.60 -12.68%
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 21.70 22.59 25.46 22.64 20.80 24.14 26.97 -3.55%
EPS 2.48 4.46 1.83 2.68 2.10 4.32 5.60 -12.68%
DPS 10.00 0.00 0.00 0.00 0.00 6.01 6.00 8.88%
NAPS 1.7602 1.7102 1.709 1.6706 1.599 1.5214 1.4501 3.28%
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 5.53 4.38 4.24 5.30 5.19 5.18 4.67 2.85%
P/EPS 48.39 22.20 59.02 44.78 51.43 28.94 22.50 13.60%
EY 2.07 4.51 1.69 2.23 1.94 3.46 4.44 -11.93%
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 5.25 4.07 3.30 5.30 6.25 4.98 5.04 0.68%
P/EPS 45.97 20.63 45.90 44.78 61.90 27.78 24.29 11.21%
EY 2.18 4.85 2.18 2.23 1.62 3.60 4.12 -10.06%
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