[MBG] YoY TTM Result on 30-Apr-2005 [#1]

Stock
[MBG] MINTYE BERHAD
Announcement Date
30-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
30-Apr-2005 [#1]
Profit Trend
QoQ- 42.02%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MBG's Result
MBG's Financial Summary
View:
Show?
TTM Result
30/04/08 30/04/07 30/04/06 30/04/05 30/04/03 30/04/04 30/04/02 CAGR
Revenue 54,672 50,924 54,983 58,396 46,598 53,887 42,867 4.13%
PBT 9,553 9,175 7,234 11,341 7,758 6,969 7,645 3.77%
Tax -2,716 -1,256 -1,192 -2,560 -1,544 -2,351 -1,607 9.13%
NP 6,837 7,919 6,042 8,781 6,214 4,618 6,038 2.09%
-
NP to SH 6,571 7,787 5,957 8,781 6,214 4,618 6,038 1.41%
-
Tax Rate 28.43% 13.69% 16.48% 22.57% 19.90% 33.74% 21.02% -
Total Cost 47,835 43,005 48,941 49,615 40,384 49,269 36,829 4.45%
-
Net Worth 102,534 99,831 95,553 93,550 87,082 87,930 83,991 3.37%
Dividend
30/04/08 30/04/07 30/04/06 30/04/05 30/04/03 30/04/04 30/04/02 CAGR
Div 5,460 3,652 3,651 3,648 - 3,649 3,042 10.23%
Div Payout % 83.10% 46.90% 61.30% 41.55% - 79.03% 50.39% -
Equity
30/04/08 30/04/07 30/04/06 30/04/05 30/04/03 30/04/04 30/04/02 CAGR
Net Worth 102,534 99,831 95,553 93,550 87,082 87,930 83,991 3.37%
NOSH 60,671 60,872 60,862 60,746 60,897 60,641 38,005 8.10%
Ratio Analysis
30/04/08 30/04/07 30/04/06 30/04/05 30/04/03 30/04/04 30/04/02 CAGR
NP Margin 12.51% 15.55% 10.99% 15.04% 13.34% 8.57% 14.09% -
ROE 6.41% 7.80% 6.23% 9.39% 7.14% 5.25% 7.19% -
Per Share
30/04/08 30/04/07 30/04/06 30/04/05 30/04/03 30/04/04 30/04/02 CAGR
RPS 90.11 83.66 90.34 96.13 76.52 88.86 112.79 -3.66%
EPS 10.83 12.79 9.79 14.46 10.20 7.62 15.89 -6.18%
DPS 9.00 6.00 6.00 6.00 0.00 6.00 8.00 1.98%
NAPS 1.69 1.64 1.57 1.54 1.43 1.45 2.21 -4.36%
Adjusted Per Share Value based on latest NOSH - 60,746
30/04/08 30/04/07 30/04/06 30/04/05 30/04/03 30/04/04 30/04/02 CAGR
RPS 89.92 83.76 90.43 96.05 76.64 88.63 70.50 4.13%
EPS 10.81 12.81 9.80 14.44 10.22 7.60 9.93 1.42%
DPS 8.98 6.01 6.01 6.00 0.00 6.00 5.00 10.24%
NAPS 1.6864 1.642 1.5716 1.5387 1.4323 1.4462 1.3814 3.37%
Price Multiplier on Financial Quarter End Date
30/04/08 30/04/07 30/04/06 30/04/05 30/04/03 30/04/04 30/04/02 CAGR
Date 30/04/08 30/04/07 28/04/06 29/04/05 30/04/03 30/04/04 30/04/02 -
Price 1.06 1.08 1.20 1.23 1.56 1.45 2.82 -
P/RPS 1.18 1.29 1.33 1.28 2.04 1.63 2.50 -11.75%
P/EPS 9.79 8.44 12.26 8.51 15.29 19.04 17.75 -9.43%
EY 10.22 11.84 8.16 11.75 6.54 5.25 5.63 10.43%
DY 8.49 5.56 5.00 4.88 0.00 4.14 2.84 20.00%
P/NAPS 0.63 0.66 0.76 0.80 1.09 1.00 1.28 -11.13%
Price Multiplier on Announcement Date
30/04/08 30/04/07 30/04/06 30/04/05 30/04/03 30/04/04 30/04/02 CAGR
Date 30/06/08 27/06/07 19/06/06 30/06/05 30/06/03 30/06/04 27/06/02 -
Price 1.20 1.18 1.24 1.32 1.54 1.46 2.48 -
P/RPS 1.33 1.41 1.37 1.37 2.01 1.64 2.20 -8.03%
P/EPS 11.08 9.22 12.67 9.13 15.09 19.17 15.61 -5.54%
EY 9.03 10.84 7.89 10.95 6.63 5.22 6.41 5.87%
DY 7.50 5.08 4.84 4.55 0.00 4.11 3.23 15.05%
P/NAPS 0.71 0.72 0.79 0.86 1.08 1.01 1.12 -7.30%

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