[MBG] YoY TTM 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- 13.83%
YoY- 5.39%
Quarter Report
Latest QR
Upcoming QR
MBG's Result
MBG's Financial Summary
View:
Show?
TTM Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 50,524 57,099 58,686 49,080 44,476 44,971 47,811 0.92%
PBT 8,704 8,689 8,719 9,512 7,609 6,616 10,943 -3.74%
Tax -1,215 -1,726 -2,867 -2,369 -831 -2,006 -2,926 -13.62%
NP 7,489 6,963 5,852 7,143 6,778 4,610 8,017 -1.12%
-
NP to SH 7,445 6,899 5,852 7,143 6,778 4,610 8,017 -1.22%
-
Tax Rate 13.96% 19.86% 32.88% 24.91% 10.92% 30.32% 26.74% -
Total Cost 43,035 50,136 52,834 41,937 37,698 40,361 39,794 1.31%
-
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 - 3,651 3,648 3,649 3,042 - - -
Div Payout % - 52.93% 62.34% 51.09% 44.88% - - -
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 14.82% 12.19% 9.97% 14.55% 15.24% 10.25% 16.77% -
ROE 7.65% 7.35% 6.50% 8.10% 8.09% 5.73% 10.20% -
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 83.07 93.66 96.42 80.65 73.30 118.48 125.88 -6.68%
EPS 12.24 11.32 9.61 11.74 11.17 12.15 21.11 -8.67%
DPS 0.00 6.00 6.00 6.00 5.01 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 83.10 93.91 96.52 80.72 73.15 73.97 78.64 0.92%
EPS 12.25 11.35 9.63 11.75 11.15 7.58 13.19 -1.22%
DPS 0.00 6.01 6.00 6.00 5.00 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 1.20 1.28 1.45 1.77 2.06 1.73 2.35 -10.59%
P/EPS 8.17 10.60 14.56 12.18 13.52 16.88 14.02 -8.60%
EY 12.24 9.43 6.87 8.21 7.40 5.92 7.13 9.42%
DY 0.00 5.00 4.29 4.20 3.32 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 1.38 1.39 1.40 1.77 1.80 2.35 1.83 -4.59%
P/EPS 9.39 11.49 14.04 12.18 11.82 22.89 10.90 -2.45%
EY 10.64 8.70 7.12 8.21 8.46 4.37 9.18 2.48%
DY 0.00 4.62 4.44 4.20 3.80 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