[MBG] QoQ Quarter Result on 2011-07-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 14,020 12,922 15,073 15,491 12,830 12,479 12,489 8.02% QoQ % 8.50% -14.27% -2.70% 20.74% 2.81% -0.08% - Horiz. % 112.26% 103.47% 120.69% 124.04% 102.73% 99.92% 100.00%
PBT 1,516 2,094 2,280 3,051 1,704 1,499 1,596 -3.37% QoQ % -27.60% -8.16% -25.27% 79.05% 13.68% -6.08% - Horiz. % 94.99% 131.20% 142.86% 191.17% 106.77% 93.92% 100.00%
Tax -399 -722 -556 -892 -470 -584 -397 0.34% QoQ % 44.74% -29.86% 37.67% -89.79% 19.52% -47.10% - Horiz. % 100.50% 181.86% 140.05% 224.69% 118.39% 147.10% 100.00%
NP 1,117 1,372 1,724 2,159 1,234 915 1,199 -4.62% QoQ % -18.59% -20.42% -20.15% 74.96% 34.86% -23.69% - Horiz. % 93.16% 114.43% 143.79% 180.07% 102.92% 76.31% 100.00%
NP to SH 1,103 1,346 1,724 2,153 1,238 942 1,202 -5.57% QoQ % -18.05% -21.93% -19.93% 73.91% 31.42% -21.63% - Horiz. % 91.76% 111.98% 143.43% 179.12% 103.00% 78.37% 100.00%
Tax Rate 26.32 % 34.48 % 24.39 % 29.24 % 27.58 % 38.96 % 24.87 % 3.85% QoQ % -23.67% 41.37% -16.59% 6.02% -29.21% 56.65% - Horiz. % 105.83% 138.64% 98.07% 117.57% 110.90% 156.65% 100.00%
Total Cost 12,903 11,550 13,349 13,332 11,596 11,564 11,290 9.32% QoQ % 11.71% -13.48% 0.13% 14.97% 0.28% 2.43% - Horiz. % 114.29% 102.30% 118.24% 118.09% 102.71% 102.43% 100.00%
Net Worth 107,615 106,400 104,780 103,392 106,200 105,139 103,809 2.43% QoQ % 1.14% 1.55% 1.34% -2.64% 1.01% 1.28% - Horiz. % 103.67% 102.50% 100.94% 99.60% 102.30% 101.28% 100.00%
Dividend 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div - - 7,614 7,602 - - - - QoQ % 0.00% 0.00% 0.16% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.16% 100.00% - - -
Div Payout % - % - % 441.70 % 353.11 % - % - % - % - QoQ % 0.00% 0.00% 25.09% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 125.09% 100.00% - - -
Equity 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 107,615 106,400 104,780 103,392 106,200 105,139 103,809 2.43% QoQ % 1.14% 1.55% 1.34% -2.64% 1.01% 1.28% - Horiz. % 103.67% 102.50% 100.94% 99.60% 102.30% 101.28% 100.00%
NOSH 60,800 60,800 60,918 60,819 60,686 60,774 60,707 0.10% QoQ % 0.00% -0.19% 0.16% 0.22% -0.14% 0.11% - Horiz. % 100.15% 100.15% 100.35% 100.18% 99.97% 100.11% 100.00%
Ratio Analysis 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin 7.97 % 10.62 % 11.44 % 13.94 % 9.62 % 7.33 % 9.60 % -11.68% QoQ % -24.95% -7.17% -17.93% 44.91% 31.24% -23.65% - Horiz. % 83.02% 110.62% 119.17% 145.21% 100.21% 76.35% 100.00%
ROE 1.02 % 1.27 % 1.65 % 2.08 % 1.17 % 0.90 % 1.16 % -8.22% QoQ % -19.69% -23.03% -20.67% 77.78% 30.00% -22.41% - Horiz. % 87.93% 109.48% 142.24% 179.31% 100.86% 77.59% 100.00%
Per Share 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 23.06 21.25 24.74 25.47 21.14 20.53 20.57 7.92% QoQ % 8.52% -14.11% -2.87% 20.48% 2.97% -0.19% - Horiz. % 112.11% 103.31% 120.27% 123.82% 102.77% 99.81% 100.00%
EPS 1.81 2.21 2.83 3.54 2.04 1.55 1.98 -5.81% QoQ % -18.10% -21.91% -20.06% 73.53% 31.61% -21.72% - Horiz. % 91.41% 111.62% 142.93% 178.79% 103.03% 78.28% 100.00%
DPS 0.00 0.00 12.50 12.50 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% 100.00% - - -
NAPS 1.7700 1.7500 1.7200 1.7000 1.7500 1.7300 1.7100 2.33% QoQ % 1.14% 1.74% 1.18% -2.86% 1.16% 1.17% - Horiz. % 103.51% 102.34% 100.58% 99.42% 102.34% 101.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 23.06 21.25 24.79 25.48 21.10 20.52 20.54 8.03% QoQ % 8.52% -14.28% -2.71% 20.76% 2.83% -0.10% - Horiz. % 112.27% 103.46% 120.69% 124.05% 102.73% 99.90% 100.00%
EPS 1.81 2.21 2.84 3.54 2.04 1.55 1.98 -5.81% QoQ % -18.10% -22.18% -19.77% 73.53% 31.61% -21.72% - Horiz. % 91.41% 111.62% 143.43% 178.79% 103.03% 78.28% 100.00%
DPS 0.00 0.00 12.52 12.50 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.16% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.16% 100.00% - - -
NAPS 1.7700 1.7500 1.7234 1.7005 1.7467 1.7293 1.7074 2.43% QoQ % 1.14% 1.54% 1.35% -2.64% 1.01% 1.28% - Horiz. % 103.67% 102.50% 100.94% 99.60% 102.30% 101.28% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 1.3000 1.5000 1.1600 1.2200 1.2300 1.1900 1.1400 -
P/RPS 5.64 7.06 4.69 4.79 5.82 5.80 5.54 1.20% QoQ % -20.11% 50.53% -2.09% -17.70% 0.34% 4.69% - Horiz. % 101.81% 127.44% 84.66% 86.46% 105.05% 104.69% 100.00%
P/EPS 71.66 67.76 40.99 34.46 60.29 76.77 57.58 15.72% QoQ % 5.76% 65.31% 18.95% -42.84% -21.47% 33.33% - Horiz. % 124.45% 117.68% 71.19% 59.85% 104.71% 133.33% 100.00%
EY 1.40 1.48 2.44 2.90 1.66 1.30 1.74 -13.50% QoQ % -5.41% -39.34% -15.86% 74.70% 27.69% -25.29% - Horiz. % 80.46% 85.06% 140.23% 166.67% 95.40% 74.71% 100.00%
DY 0.00 0.00 10.78 10.25 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 5.17% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 105.17% 100.00% - - -
P/NAPS 0.73 0.86 0.67 0.72 0.70 0.69 0.67 5.89% QoQ % -15.12% 28.36% -6.94% 2.86% 1.45% 2.99% - Horiz. % 108.96% 128.36% 100.00% 107.46% 104.48% 102.99% 100.00%
Price Multiplier on Announcement Date 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 29/06/12 30/03/12 28/12/11 29/09/11 28/06/11 30/03/11 20/12/10 -
Price 1.4600 1.3000 1.1800 1.1700 1.4000 1.0300 1.1700 -
P/RPS 6.33 6.12 4.77 4.59 6.62 5.02 5.69 7.37% QoQ % 3.43% 28.30% 3.92% -30.66% 31.87% -11.78% - Horiz. % 111.25% 107.56% 83.83% 80.67% 116.34% 88.22% 100.00%
P/EPS 80.48 58.72 41.70 33.05 68.63 66.45 59.09 22.89% QoQ % 37.06% 40.82% 26.17% -51.84% 3.28% 12.46% - Horiz. % 136.20% 99.37% 70.57% 55.93% 116.14% 112.46% 100.00%
EY 1.24 1.70 2.40 3.03 1.46 1.50 1.69 -18.67% QoQ % -27.06% -29.17% -20.79% 107.53% -2.67% -11.24% - Horiz. % 73.37% 100.59% 142.01% 179.29% 86.39% 88.76% 100.00%
DY 0.00 0.00 10.59 10.68 0.00 0.00 0.00 - QoQ % 0.00% 0.00% -0.84% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 99.16% 100.00% - - -
P/NAPS 0.82 0.74 0.69 0.69 0.80 0.60 0.68 13.31% QoQ % 10.81% 7.25% 0.00% -13.75% 33.33% -11.76% - Horiz. % 120.59% 108.82% 101.47% 101.47% 117.65% 88.24% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
MIB%20(report)%202nd%20Quarter%202012%20-%20Final%2029.9.2011(1).xls 
