[MBG] QoQ TTM Result on 2006-07-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 50,924 51,424 50,524 52,950 54,983 55,869 57,099 -7.37% QoQ % -0.97% 1.78% -4.58% -3.70% -1.59% -2.15% - Horiz. % 89.19% 90.06% 88.48% 92.73% 96.29% 97.85% 100.00%
PBT 9,175 9,068 8,704 5,774 7,234 7,556 8,689 3.71% QoQ % 1.18% 4.18% 50.74% -20.18% -4.26% -13.04% - Horiz. % 105.59% 104.36% 100.17% 66.45% 83.25% 86.96% 100.00%
Tax -1,256 -1,429 -1,215 -1,104 -1,192 -1,499 -1,726 -19.14% QoQ % 12.11% -17.61% -10.05% 7.38% 20.48% 13.15% - Horiz. % 72.77% 82.79% 70.39% 63.96% 69.06% 86.85% 100.00%
NP 7,919 7,639 7,489 4,670 6,042 6,057 6,963 8.98% QoQ % 3.67% 2.00% 60.36% -22.71% -0.25% -13.01% - Horiz. % 113.73% 109.71% 107.55% 67.07% 86.77% 86.99% 100.00%
NP to SH 7,787 7,525 7,445 4,604 5,957 6,009 6,899 8.43% QoQ % 3.48% 1.07% 61.71% -22.71% -0.87% -12.90% - Horiz. % 112.87% 109.07% 107.91% 66.73% 86.35% 87.10% 100.00%
Tax Rate 13.69 % 15.76 % 13.96 % 19.12 % 16.48 % 19.84 % 19.86 % -22.02% QoQ % -13.13% 12.89% -26.99% 16.02% -16.94% -0.10% - Horiz. % 68.93% 79.36% 70.29% 96.27% 82.98% 99.90% 100.00%
Total Cost 43,005 43,785 43,035 48,280 48,941 49,812 50,136 -9.75% QoQ % -1.78% 1.74% -10.86% -1.35% -1.75% -0.65% - Horiz. % 85.78% 87.33% 85.84% 96.30% 97.62% 99.35% 100.00%
Net Worth 99,831 98,372 97,308 97,219 95,553 96,429 93,887 4.19% QoQ % 1.48% 1.09% 0.09% 1.74% -0.91% 2.71% - Horiz. % 106.33% 104.78% 103.64% 103.55% 101.77% 102.71% 100.00%
Dividend 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div 3,652 0 0 0 3,651 3,651 3,651 0.02% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.03% 0.00% 0.00% 0.00% 100.00% 100.00% 100.00%
Div Payout % 46.90 % - % - % - % 61.30 % 60.77 % 52.93 % -7.77% QoQ % 0.00% 0.00% 0.00% 0.00% 0.87% 14.81% - Horiz. % 88.61% 0.00% 0.00% 0.00% 115.81% 114.81% 100.00%
Equity 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 99,831 98,372 97,308 97,219 95,553 96,429 93,887 4.19% QoQ % 1.48% 1.09% 0.09% 1.74% -0.91% 2.71% - Horiz. % 106.33% 104.78% 103.64% 103.55% 101.77% 102.71% 100.00%
NOSH 60,872 60,723 60,817 60,761 60,862 60,647 60,965 -0.10% QoQ % 0.25% -0.15% 0.09% -0.16% 0.35% -0.52% - Horiz. % 99.85% 99.60% 99.76% 99.67% 99.83% 99.48% 100.00%
Ratio Analysis 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 15.55 % 14.85 % 14.82 % 8.82 % 10.99 % 10.84 % 12.19 % 17.67% QoQ % 4.71% 0.20% 68.03% -19.75% 1.38% -11.07% - Horiz. % 127.56% 121.82% 121.58% 72.35% 90.16% 88.93% 100.00%
ROE 7.80 % 7.65 % 7.65 % 4.74 % 6.23 % 6.23 % 7.35 % 4.05% QoQ % 1.96% 0.00% 61.39% -23.92% 0.00% -15.24% - Horiz. % 106.12% 104.08% 104.08% 64.49% 84.76% 84.76% 100.00%
Per Share 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 83.66 84.69 83.07 87.14 90.34 92.12 93.66 -7.27% QoQ % -1.22% 1.95% -4.67% -3.54% -1.93% -1.64% - Horiz. % 89.32% 90.42% 88.69% 93.04% 96.46% 98.36% 100.00%
EPS 12.79 12.39 12.24 7.58 9.79 9.91 11.32 8.50% QoQ % 3.23% 1.23% 61.48% -22.57% -1.21% -12.46% - Horiz. % 112.99% 109.45% 108.13% 66.96% 86.48% 87.54% 100.00%
DPS 6.00 0.00 0.00 0.00 6.00 6.00 6.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% 100.00% 100.00%
NAPS 1.6400 1.6200 1.6000 1.6000 1.5700 1.5900 1.5400 4.30% QoQ % 1.23% 1.25% 0.00% 1.91% -1.26% 3.25% - Horiz. % 106.49% 105.19% 103.90% 103.90% 101.95% 103.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 83.76 84.58 83.10 87.09 90.43 91.89 93.91 -7.36% QoQ % -0.97% 1.78% -4.58% -3.69% -1.59% -2.15% - Horiz. % 89.19% 90.06% 88.49% 92.74% 96.29% 97.85% 100.00%
EPS 12.81 12.38 12.25 7.57 9.80 9.88 11.35 8.43% QoQ % 3.47% 1.06% 61.82% -22.76% -0.81% -12.95% - Horiz. % 112.86% 109.07% 107.93% 66.70% 86.34% 87.05% 100.00%
DPS 6.01 0.00 0.00 0.00 6.01 6.01 6.01 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% 100.00% 100.00%
NAPS 1.6420 1.6180 1.6005 1.5990 1.5716 1.5860 1.5442 4.19% QoQ % 1.48% 1.09% 0.09% 1.74% -0.91% 2.71% - Horiz. % 106.33% 104.78% 103.65% 103.55% 101.77% 102.71% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 -
Price 1.0800 1.0700 1.0000 1.0800 1.2000 1.2200 1.2000 -
P/RPS 1.29 1.26 1.20 1.24 1.33 1.32 1.28 0.52% QoQ % 2.38% 5.00% -3.23% -6.77% 0.76% 3.13% - Horiz. % 100.78% 98.44% 93.75% 96.88% 103.91% 103.13% 100.00%
P/EPS 8.44 8.63 8.17 14.25 12.26 12.31 10.60 -14.13% QoQ % -2.20% 5.63% -42.67% 16.23% -0.41% 16.13% - Horiz. % 79.62% 81.42% 77.08% 134.43% 115.66% 116.13% 100.00%
EY 11.84 11.58 12.24 7.02 8.16 8.12 9.43 16.43% QoQ % 2.25% -5.39% 74.36% -13.97% 0.49% -13.89% - Horiz. % 125.56% 122.80% 129.80% 74.44% 86.53% 86.11% 100.00%
DY 5.56 0.00 0.00 0.00 5.00 4.92 5.00 7.35% QoQ % 0.00% 0.00% 0.00% 0.00% 1.63% -1.60% - Horiz. % 111.20% 0.00% 0.00% 0.00% 100.00% 98.40% 100.00%
P/NAPS 0.66 0.66 0.63 0.68 0.76 0.77 0.78 -10.57% QoQ % 0.00% 4.76% -7.35% -10.53% -1.30% -1.28% - Horiz. % 84.62% 84.62% 80.77% 87.18% 97.44% 98.72% 100.00%
Price Multiplier on Announcement Date 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 27/06/07 23/03/07 22/12/06 14/09/06 19/06/06 29/03/06 12/01/06 -
Price 1.1800 1.1000 1.1500 1.3000 1.2400 1.2000 1.3000 -
P/RPS 1.41 1.30 1.38 1.49 1.37 1.30 1.39 0.96% QoQ % 8.46% -5.80% -7.38% 8.76% 5.38% -6.47% - Horiz. % 101.44% 93.53% 99.28% 107.19% 98.56% 93.53% 100.00%
P/EPS 9.22 8.88 9.39 17.16 12.67 12.11 11.49 -13.68% QoQ % 3.83% -5.43% -45.28% 35.44% 4.62% 5.40% - Horiz. % 80.24% 77.28% 81.72% 149.35% 110.27% 105.40% 100.00%
EY 10.84 11.27 10.64 5.83 7.89 8.26 8.70 15.84% QoQ % -3.82% 5.92% 82.50% -26.11% -4.48% -5.06% - Horiz. % 124.60% 129.54% 122.30% 67.01% 90.69% 94.94% 100.00%
DY 5.08 0.00 0.00 0.00 4.84 5.00 4.62 6.55% QoQ % 0.00% 0.00% 0.00% 0.00% -3.20% 8.23% - Horiz. % 109.96% 0.00% 0.00% 0.00% 104.76% 108.23% 100.00%
P/NAPS 0.72 0.68 0.72 0.81 0.79 0.75 0.84 -9.79% QoQ % 5.88% -5.56% -11.11% 2.53% 5.33% -10.71% - Horiz. % 85.71% 80.95% 85.71% 96.43% 94.05% 89.29% 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 - 2nd Quarter report.xls 
