[MBG] YoY TTM Result on 30-Apr-2004 [#1]

Stock
[MBG] MINTYE BERHAD
Announcement Date
30-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
30-Apr-2004 [#1]
Profit Trend
QoQ- -39.12%
YoY- -23.52%
Quarter Report
Latest QR
Upcoming QR
MBG's Result
MBG's Financial Summary
View:
Show?
TTM Result
30/04/07 30/04/06 30/04/05 30/04/04 30/04/02 30/04/01 30/04/00 CAGR
Revenue 50,924 54,983 58,396 53,887 42,867 47,686 48,170 0.79%
PBT 9,175 7,234 11,341 6,969 7,645 8,085 13,043 -4.89%
Tax -1,256 -1,192 -2,560 -2,351 -1,607 -2,583 -3,492 -13.58%
NP 7,919 6,042 8,781 4,618 6,038 5,502 9,551 -2.64%
-
NP to SH 7,787 5,957 8,781 4,618 6,038 5,502 9,551 -2.87%
-
Tax Rate 13.69% 16.48% 22.57% 33.74% 21.02% 31.95% 26.77% -
Total Cost 43,005 48,941 49,615 49,269 36,829 42,184 38,619 1.54%
-
Net Worth 99,831 95,553 93,550 87,930 83,991 77,911 74,826 4.20%
Dividend
30/04/07 30/04/06 30/04/05 30/04/04 30/04/02 30/04/01 30/04/00 CAGR
Div 3,652 3,651 3,648 3,649 3,042 - - -
Div Payout % 46.90% 61.30% 41.55% 79.03% 50.39% - - -
Equity
30/04/07 30/04/06 30/04/05 30/04/04 30/04/02 30/04/01 30/04/00 CAGR
Net Worth 99,831 95,553 93,550 87,930 83,991 77,911 74,826 4.20%
NOSH 60,872 60,862 60,746 60,641 38,005 38,005 37,982 6.96%
Ratio Analysis
30/04/07 30/04/06 30/04/05 30/04/04 30/04/02 30/04/01 30/04/00 CAGR
NP Margin 15.55% 10.99% 15.04% 8.57% 14.09% 11.54% 19.83% -
ROE 7.80% 6.23% 9.39% 5.25% 7.19% 7.06% 12.76% -
Per Share
30/04/07 30/04/06 30/04/05 30/04/04 30/04/02 30/04/01 30/04/00 CAGR
RPS 83.66 90.34 96.13 88.86 112.79 125.47 126.82 -5.76%
EPS 12.79 9.79 14.46 7.62 15.89 14.48 25.15 -9.20%
DPS 6.00 6.00 6.00 6.00 8.00 0.00 0.00 -
NAPS 1.64 1.57 1.54 1.45 2.21 2.05 1.97 -2.58%
Adjusted Per Share Value based on latest NOSH - 60,641
30/04/07 30/04/06 30/04/05 30/04/04 30/04/02 30/04/01 30/04/00 CAGR
RPS 83.76 90.43 96.05 88.63 70.50 78.43 79.23 0.79%
EPS 12.81 9.80 14.44 7.60 9.93 9.05 15.71 -2.87%
DPS 6.01 6.01 6.00 6.00 5.00 0.00 0.00 -
NAPS 1.642 1.5716 1.5387 1.4462 1.3814 1.2814 1.2307 4.20%
Price Multiplier on Financial Quarter End Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/02 30/04/01 30/04/00 CAGR
Date 30/04/07 28/04/06 29/04/05 30/04/04 30/04/02 30/04/01 28/04/00 -
Price 1.08 1.20 1.23 1.45 2.82 1.70 3.20 -
P/RPS 1.29 1.33 1.28 1.63 2.50 1.35 2.52 -9.11%
P/EPS 8.44 12.26 8.51 19.04 17.75 11.74 12.73 -5.69%
EY 11.84 8.16 11.75 5.25 5.63 8.52 7.86 6.02%
DY 5.56 5.00 4.88 4.14 2.84 0.00 0.00 -
P/NAPS 0.66 0.76 0.80 1.00 1.28 0.83 1.62 -12.03%
Price Multiplier on Announcement Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/02 30/04/01 30/04/00 CAGR
Date 27/06/07 19/06/06 30/06/05 30/06/04 27/06/02 29/06/01 18/07/00 -
Price 1.18 1.24 1.32 1.46 2.48 1.90 2.90 -
P/RPS 1.41 1.37 1.37 1.64 2.20 1.51 2.29 -6.69%
P/EPS 9.22 12.67 9.13 19.17 15.61 13.12 11.53 -3.14%
EY 10.84 7.89 10.95 5.22 6.41 7.62 8.67 3.24%
DY 5.08 4.84 4.55 4.11 3.23 0.00 0.00 -
P/NAPS 0.72 0.79 0.86 1.01 1.12 0.93 1.47 -9.69%

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