[MBG] YoY Quarter Result on 31-Oct-2003 [#3]

Stock
[MBG] MINTYE BERHAD
Announcement Date
18-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- 3.18%
YoY- 64.73%
Quarter Report
Latest QR
Upcoming QR
MBG's Result
MBG's Financial Summary
View:
Show?
Quarter Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 12,777 15,203 14,782 13,524 11,652 10,447 12,404 0.49%
PBT 4,314 1,384 2,758 2,780 1,773 1,712 2,250 11.45%
Tax -400 -289 -579 -571 -432 -524 -727 -9.47%
NP 3,914 1,095 2,179 2,209 1,341 1,188 1,523 17.02%
-
NP to SH 3,941 1,073 2,179 2,209 1,341 1,188 1,523 17.16%
-
Tax Rate 9.27% 20.88% 20.99% 20.54% 24.37% 30.61% 32.31% -
Total Cost 8,863 14,108 12,603 11,315 10,311 9,259 10,881 -3.35%
-
Net Worth 97,308 93,887 90,081 88,238 83,736 80,465 78,618 3.61%
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 97,308 93,887 90,081 88,238 83,736 80,465 78,618 3.61%
NOSH 60,817 60,965 60,865 60,853 60,678 37,955 37,980 8.15%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 30.63% 7.20% 14.74% 16.33% 11.51% 11.37% 12.28% -
ROE 4.05% 1.14% 2.42% 2.50% 1.60% 1.48% 1.94% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 21.01 24.94 24.29 22.22 19.20 27.52 32.66 -7.08%
EPS 6.48 1.76 3.58 3.63 2.21 3.13 4.01 8.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.54 1.48 1.45 1.38 2.12 2.07 -4.19%
Adjusted Per Share Value based on latest NOSH - 60,853
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 21.01 25.00 24.31 22.24 19.16 17.18 20.40 0.49%
EPS 6.48 1.76 3.58 3.63 2.21 1.95 2.50 17.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6005 1.5442 1.4816 1.4513 1.3772 1.3234 1.2931 3.61%
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 -
Price 1.00 1.20 1.40 1.43 1.51 2.05 2.96 -
P/RPS 4.76 4.81 5.76 6.43 7.86 7.45 9.06 -10.16%
P/EPS 15.43 68.18 39.11 39.39 68.33 65.50 73.82 -22.95%
EY 6.48 1.47 2.56 2.54 1.46 1.53 1.35 29.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.78 0.95 0.99 1.09 0.97 1.43 -12.76%
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 22/12/06 12/01/06 23/12/04 18/12/03 20/12/02 14/12/01 21/12/00 -
Price 1.15 1.30 1.35 1.43 1.32 2.78 2.30 -
P/RPS 5.47 5.21 5.56 6.43 6.87 10.10 7.04 -4.11%
P/EPS 17.75 73.86 37.71 39.39 59.73 88.82 57.36 -17.74%
EY 5.63 1.35 2.65 2.54 1.67 1.13 1.74 21.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.84 0.91 0.99 0.96 1.31 1.11 -6.95%

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