[MBG] YoY TTM Result on 31-Oct-2009 [#3]

Stock
[MBG] MINTYE BERHAD
Announcement Date
15-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- 41.0%
YoY- 139.42%
Quarter Report
Latest QR
Upcoming QR
MBG's Result
MBG's Financial Summary
View:
Show?
TTM Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 53,374 55,873 50,253 50,006 56,864 51,854 50,524 0.91%
PBT 7,551 8,534 6,910 8,332 7,728 8,024 8,704 -2.33%
Tax -1,722 -2,502 -1,897 -2,067 -4,532 -912 -1,215 5.97%
NP 5,829 6,032 5,013 6,265 3,196 7,112 7,489 -4.08%
-
NP to SH 5,778 6,057 4,814 6,280 2,623 6,916 7,445 -4.13%
-
Tax Rate 22.80% 29.32% 27.45% 24.81% 58.64% 11.37% 13.96% -
Total Cost 47,545 49,841 45,240 43,741 53,668 44,742 43,035 1.67%
-
Net Worth 105,184 104,780 103,809 101,794 99,002 100,381 97,308 1.30%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div 7,600 15,217 12,159 3,648 5,460 - - -
Div Payout % 131.53% 251.23% 252.59% 58.10% 208.17% - - -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 105,184 104,780 103,809 101,794 99,002 100,381 97,308 1.30%
NOSH 60,800 60,918 60,707 60,955 60,737 60,837 60,817 -0.00%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 10.92% 10.80% 9.98% 12.53% 5.62% 13.72% 14.82% -
ROE 5.49% 5.78% 4.64% 6.17% 2.65% 6.89% 7.65% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 87.79 91.72 82.78 82.04 93.62 85.23 83.07 0.92%
EPS 9.50 9.94 7.93 10.30 4.32 11.37 12.24 -4.13%
DPS 12.50 25.00 20.00 6.00 9.00 0.00 0.00 -
NAPS 1.73 1.72 1.71 1.67 1.63 1.65 1.60 1.30%
Adjusted Per Share Value based on latest NOSH - 60,955
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 87.79 91.90 82.65 82.25 93.53 85.29 83.10 0.91%
EPS 9.50 9.96 7.92 10.33 4.31 11.38 12.25 -4.14%
DPS 12.50 25.03 20.00 6.00 8.98 0.00 0.00 -
NAPS 1.73 1.7234 1.7074 1.6743 1.6283 1.651 1.6005 1.30%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 1.45 1.16 1.14 1.08 0.76 1.06 1.00 -
P/RPS 1.65 1.26 1.38 1.32 0.81 1.24 1.20 5.44%
P/EPS 15.26 11.67 14.38 10.48 17.60 9.32 8.17 10.96%
EY 6.55 8.57 6.96 9.54 5.68 10.72 12.24 -9.88%
DY 8.62 21.55 17.54 5.56 11.84 0.00 0.00 -
P/NAPS 0.84 0.67 0.67 0.65 0.47 0.64 0.63 4.90%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 21/12/12 28/12/11 20/12/10 15/12/09 12/12/08 14/12/07 22/12/06 -
Price 1.40 1.18 1.17 1.04 0.86 1.02 1.15 -
P/RPS 1.59 1.29 1.41 1.27 0.92 1.20 1.38 2.38%
P/EPS 14.73 11.87 14.75 10.09 19.91 8.97 9.39 7.78%
EY 6.79 8.43 6.78 9.91 5.02 11.15 10.64 -7.20%
DY 8.93 21.19 17.09 5.77 10.47 0.00 0.00 -
P/NAPS 0.81 0.69 0.68 0.62 0.53 0.62 0.72 1.98%

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