[MBG] YoY TTM Result on 31-Jan-2009 [#4]

Stock
[MBG] MINTYE BERHAD
Announcement Date
25-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Jan-2009 [#4]
Profit Trend
QoQ- -31.22%
YoY- -75.43%
Quarter Report
Latest QR
Upcoming QR
MBG's Result
MBG's Financial Summary
View:
Show?
TTM Result
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 56,316 50,579 51,212 53,383 52,734 51,424 55,869 0.13%
PBT 9,129 7,136 9,040 6,020 8,920 9,068 7,556 3.20%
Tax -2,640 -2,131 -2,345 -3,772 -1,344 -1,429 -1,499 9.88%
NP 6,489 5,005 6,695 2,248 7,576 7,639 6,057 1.15%
-
NP to SH 6,461 4,880 6,627 1,804 7,341 7,525 6,009 1.21%
-
Tax Rate 28.92% 29.86% 25.94% 62.66% 15.07% 15.76% 19.84% -
Total Cost 49,827 45,574 44,517 51,135 45,158 43,785 49,812 0.00%
-
Net Worth 106,400 105,139 102,199 60,526 102,010 98,372 96,429 1.65%
Dividend
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Div 15,217 12,159 - - - - 3,651 26.84%
Div Payout % 235.52% 249.18% - - - - 60.77% -
Equity
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 106,400 105,139 102,199 60,526 102,010 98,372 96,429 1.65%
NOSH 60,800 60,774 60,833 60,526 60,720 60,723 60,647 0.04%
Ratio Analysis
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin 11.52% 9.90% 13.07% 4.21% 14.37% 14.85% 10.84% -
ROE 6.07% 4.64% 6.48% 2.98% 7.20% 7.65% 6.23% -
Per Share
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 92.63 83.22 84.18 88.20 86.85 84.69 92.12 0.09%
EPS 10.63 8.03 10.89 2.98 12.09 12.39 9.91 1.17%
DPS 25.00 20.00 0.00 0.00 0.00 0.00 6.00 26.83%
NAPS 1.75 1.73 1.68 1.00 1.68 1.62 1.59 1.61%
Adjusted Per Share Value based on latest NOSH - 60,526
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 92.63 83.19 84.23 87.80 86.73 84.58 91.89 0.13%
EPS 10.63 8.03 10.90 2.97 12.07 12.38 9.88 1.22%
DPS 25.00 20.00 0.00 0.00 0.00 0.00 6.01 26.80%
NAPS 1.75 1.7293 1.6809 0.9955 1.6778 1.618 1.586 1.65%
Price Multiplier on Financial Quarter End Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 -
Price 1.50 1.19 1.05 1.02 1.01 1.07 1.22 -
P/RPS 1.62 1.43 1.25 1.16 1.16 1.26 1.32 3.47%
P/EPS 14.12 14.82 9.64 34.22 8.35 8.63 12.31 2.31%
EY 7.08 6.75 10.37 2.92 11.97 11.58 8.12 -2.25%
DY 16.67 16.81 0.00 0.00 0.00 0.00 4.92 22.54%
P/NAPS 0.86 0.69 0.63 1.02 0.60 0.66 0.77 1.85%
Price Multiplier on Announcement Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 30/03/12 30/03/11 26/03/10 25/03/09 28/03/08 23/03/07 29/03/06 -
Price 1.30 1.03 1.02 0.64 0.88 1.10 1.20 -
P/RPS 1.40 1.24 1.21 0.73 1.01 1.30 1.30 1.24%
P/EPS 12.23 12.83 9.36 21.47 7.28 8.88 12.11 0.16%
EY 8.17 7.80 10.68 4.66 13.74 11.27 8.26 -0.18%
DY 19.23 19.42 0.00 0.00 0.00 0.00 5.00 25.15%
P/NAPS 0.74 0.60 0.61 0.64 0.52 0.68 0.75 -0.22%

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