[MBG] YoY TTM Result on 30-Apr-2013 [#1]

Stock
[MBG] MINTYE BERHAD
Announcement Date
28-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
30-Apr-2013 [#1]
Profit Trend
QoQ- -10.66%
YoY- -41.05%
Quarter Report
Latest QR
Upcoming QR
MBG's Result
MBG's Financial Summary
View:
Show?
TTM Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 49,988 47,406 49,785 48,788 57,506 50,994 51,312 -0.43%
PBT 4,247 4,517 5,823 4,956 8,941 6,947 8,452 -10.82%
Tax -1,204 -1,190 -1,132 -1,229 -2,569 -2,026 -2,399 -10.84%
NP 3,043 3,327 4,691 3,727 6,372 4,921 6,053 -10.82%
-
NP to SH 3,060 3,320 4,691 3,729 6,326 4,890 5,901 -10.35%
-
Tax Rate 28.35% 26.34% 19.44% 24.80% 28.73% 29.16% 28.38% -
Total Cost 46,945 44,079 45,094 45,061 51,134 46,073 45,259 0.61%
-
Net Worth 108,831 108,223 107,007 105,792 107,615 106,200 105,170 0.57%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div - 1,824 3,648 7,600 15,217 6,080 6,079 -
Div Payout % - 54.94% 77.77% 203.81% 240.55% 124.35% 103.02% -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 108,831 108,223 107,007 105,792 107,615 106,200 105,170 0.57%
NOSH 60,800 60,800 60,800 60,800 60,800 60,686 60,792 0.00%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 6.09% 7.02% 9.42% 7.64% 11.08% 9.65% 11.80% -
ROE 2.81% 3.07% 4.38% 3.52% 5.88% 4.60% 5.61% -
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 82.22 77.97 81.88 80.24 94.58 84.03 84.41 -0.43%
EPS 5.03 5.46 7.72 6.13 10.40 8.06 9.71 -10.37%
DPS 0.00 3.00 6.00 12.50 25.00 10.00 10.00 -
NAPS 1.79 1.78 1.76 1.74 1.77 1.75 1.73 0.56%
Adjusted Per Share Value based on latest NOSH - 60,800
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 82.22 77.97 81.88 80.24 94.58 83.87 84.39 -0.43%
EPS 5.03 5.46 7.72 6.13 10.40 8.04 9.71 -10.37%
DPS 0.00 3.00 6.00 12.50 25.00 10.00 10.00 -
NAPS 1.79 1.78 1.76 1.74 1.77 1.7467 1.7298 0.57%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 1.20 1.33 1.30 1.39 1.30 1.23 1.10 -
P/RPS 1.46 1.71 1.59 1.73 1.37 1.46 1.30 1.95%
P/EPS 23.84 24.36 16.85 22.66 12.49 15.26 11.33 13.18%
EY 4.19 4.11 5.93 4.41 8.00 6.55 8.82 -11.65%
DY 0.00 2.26 4.62 8.99 19.23 8.13 9.09 -
P/NAPS 0.67 0.75 0.74 0.80 0.73 0.70 0.64 0.76%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 24/06/16 30/06/15 27/06/14 28/06/13 29/06/12 28/06/11 28/06/10 -
Price 1.17 1.22 1.30 1.42 1.46 1.40 1.18 -
P/RPS 1.42 1.56 1.59 1.77 1.54 1.67 1.40 0.23%
P/EPS 23.25 22.34 16.85 23.15 14.03 17.37 12.16 11.39%
EY 4.30 4.48 5.93 4.32 7.13 5.76 8.23 -10.24%
DY 0.00 2.46 4.62 8.80 17.12 7.14 8.47 -
P/NAPS 0.65 0.69 0.74 0.82 0.82 0.80 0.68 -0.74%

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