[MBG] YoY TTM Result on 31-Oct-2007 [#3]

Stock
[MBG] MINTYE BERHAD
Announcement Date
14-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Oct-2007 [#3]
Profit Trend
QoQ- -15.05%
YoY- -7.11%
Quarter Report
Latest QR
Upcoming QR
MBG's Result
MBG's Financial Summary
View:
Show?
TTM Result
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Revenue 50,253 50,006 56,864 51,854 50,524 57,099 58,686 -2.55%
PBT 6,910 8,332 7,728 8,024 8,704 8,689 8,719 -3.79%
Tax -1,897 -2,067 -4,532 -912 -1,215 -1,726 -2,867 -6.64%
NP 5,013 6,265 3,196 7,112 7,489 6,963 5,852 -2.54%
-
NP to SH 4,814 6,280 2,623 6,916 7,445 6,899 5,852 -3.20%
-
Tax Rate 27.45% 24.81% 58.64% 11.37% 13.96% 19.86% 32.88% -
Total Cost 45,240 43,741 53,668 44,742 43,035 50,136 52,834 -2.55%
-
Net Worth 103,809 101,794 99,002 100,381 97,308 93,887 90,081 2.39%
Dividend
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Div 12,159 3,648 5,460 - - 3,651 3,648 22.20%
Div Payout % 252.59% 58.10% 208.17% - - 52.93% 62.34% -
Equity
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Net Worth 103,809 101,794 99,002 100,381 97,308 93,887 90,081 2.39%
NOSH 60,707 60,955 60,737 60,837 60,817 60,965 60,865 -0.04%
Ratio Analysis
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
NP Margin 9.98% 12.53% 5.62% 13.72% 14.82% 12.19% 9.97% -
ROE 4.64% 6.17% 2.65% 6.89% 7.65% 7.35% 6.50% -
Per Share
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 82.78 82.04 93.62 85.23 83.07 93.66 96.42 -2.50%
EPS 7.93 10.30 4.32 11.37 12.24 11.32 9.61 -3.15%
DPS 20.00 6.00 9.00 0.00 0.00 6.00 6.00 22.20%
NAPS 1.71 1.67 1.63 1.65 1.60 1.54 1.48 2.43%
Adjusted Per Share Value based on latest NOSH - 60,837
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 82.65 82.25 93.53 85.29 83.10 93.91 96.52 -2.55%
EPS 7.92 10.33 4.31 11.38 12.25 11.35 9.63 -3.20%
DPS 20.00 6.00 8.98 0.00 0.00 6.01 6.00 22.20%
NAPS 1.7074 1.6743 1.6283 1.651 1.6005 1.5442 1.4816 2.39%
Price Multiplier on Financial Quarter End Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 -
Price 1.14 1.08 0.76 1.06 1.00 1.20 1.40 -
P/RPS 1.38 1.32 0.81 1.24 1.20 1.28 1.45 -0.82%
P/EPS 14.38 10.48 17.60 9.32 8.17 10.60 14.56 -0.20%
EY 6.96 9.54 5.68 10.72 12.24 9.43 6.87 0.21%
DY 17.54 5.56 11.84 0.00 0.00 5.00 4.29 26.43%
P/NAPS 0.67 0.65 0.47 0.64 0.63 0.78 0.95 -5.65%
Price Multiplier on Announcement Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 20/12/10 15/12/09 12/12/08 14/12/07 22/12/06 12/01/06 23/12/04 -
Price 1.17 1.04 0.86 1.02 1.15 1.30 1.35 -
P/RPS 1.41 1.27 0.92 1.20 1.38 1.39 1.40 0.11%
P/EPS 14.75 10.09 19.91 8.97 9.39 11.49 14.04 0.82%
EY 6.78 9.91 5.02 11.15 10.64 8.70 7.12 -0.81%
DY 17.09 5.77 10.47 0.00 0.00 4.62 4.44 25.17%
P/NAPS 0.68 0.62 0.53 0.62 0.72 0.84 0.91 -4.73%

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