[MBG] YoY TTM Result on 31-Oct-2005 [#3]

Stock
[MBG] MINTYE BERHAD
Announcement Date
12-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Oct-2005 [#3]
Profit Trend
QoQ- -13.82%
YoY- 17.89%
Quarter Report
Latest QR
Upcoming QR
MBG's Result
MBG's Financial Summary
View:
Show?
TTM Result
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Revenue 56,864 51,854 50,524 57,099 58,686 49,080 44,476 4.17%
PBT 7,728 8,024 8,704 8,689 8,719 9,512 7,609 0.25%
Tax -4,532 -912 -1,215 -1,726 -2,867 -2,369 -831 32.63%
NP 3,196 7,112 7,489 6,963 5,852 7,143 6,778 -11.76%
-
NP to SH 2,623 6,916 7,445 6,899 5,852 7,143 6,778 -14.62%
-
Tax Rate 58.64% 11.37% 13.96% 19.86% 32.88% 24.91% 10.92% -
Total Cost 53,668 44,742 43,035 50,136 52,834 41,937 37,698 6.05%
-
Net Worth 99,002 100,381 97,308 93,887 90,081 88,238 83,736 2.82%
Dividend
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Div 5,460 - - 3,651 3,648 3,649 3,042 10.23%
Div Payout % 208.17% - - 52.93% 62.34% 51.09% 44.88% -
Equity
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Net Worth 99,002 100,381 97,308 93,887 90,081 88,238 83,736 2.82%
NOSH 60,737 60,837 60,817 60,965 60,865 60,853 60,678 0.01%
Ratio Analysis
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
NP Margin 5.62% 13.72% 14.82% 12.19% 9.97% 14.55% 15.24% -
ROE 2.65% 6.89% 7.65% 7.35% 6.50% 8.10% 8.09% -
Per Share
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 93.62 85.23 83.07 93.66 96.42 80.65 73.30 4.15%
EPS 4.32 11.37 12.24 11.32 9.61 11.74 11.17 -14.63%
DPS 9.00 0.00 0.00 6.00 6.00 6.00 5.01 10.24%
NAPS 1.63 1.65 1.60 1.54 1.48 1.45 1.38 2.81%
Adjusted Per Share Value based on latest NOSH - 60,965
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 93.53 85.29 83.10 93.91 96.52 80.72 73.15 4.17%
EPS 4.31 11.38 12.25 11.35 9.63 11.75 11.15 -14.63%
DPS 8.98 0.00 0.00 6.01 6.00 6.00 5.00 10.24%
NAPS 1.6283 1.651 1.6005 1.5442 1.4816 1.4513 1.3772 2.82%
Price Multiplier on Financial Quarter End Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 -
Price 0.76 1.06 1.00 1.20 1.40 1.43 1.51 -
P/RPS 0.81 1.24 1.20 1.28 1.45 1.77 2.06 -14.39%
P/EPS 17.60 9.32 8.17 10.60 14.56 12.18 13.52 4.48%
EY 5.68 10.72 12.24 9.43 6.87 8.21 7.40 -4.30%
DY 11.84 0.00 0.00 5.00 4.29 4.20 3.32 23.58%
P/NAPS 0.47 0.64 0.63 0.78 0.95 0.99 1.09 -13.07%
Price Multiplier on Announcement Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 12/12/08 14/12/07 22/12/06 12/01/06 23/12/04 18/12/03 20/12/02 -
Price 0.86 1.02 1.15 1.30 1.35 1.43 1.32 -
P/RPS 0.92 1.20 1.38 1.39 1.40 1.77 1.80 -10.57%
P/EPS 19.91 8.97 9.39 11.49 14.04 12.18 11.82 9.07%
EY 5.02 11.15 10.64 8.70 7.12 8.21 8.46 -8.32%
DY 10.47 0.00 0.00 4.62 4.44 4.20 3.80 18.38%
P/NAPS 0.53 0.62 0.72 0.84 0.91 0.99 0.96 -9.41%

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