[MBG] QoQ TTM Result on 2005-10-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 52,950 54,983 55,869 57,099 56,678 58,396 59,776 -7.79% QoQ % -3.70% -1.59% -2.15% 0.74% -2.94% -2.31% - Horiz. % 88.58% 91.98% 93.46% 95.52% 94.82% 97.69% 100.00%
PBT 5,774 7,234 7,556 8,689 10,063 11,341 9,020 -25.78% QoQ % -20.18% -4.26% -13.04% -13.65% -11.27% 25.73% - Horiz. % 64.01% 80.20% 83.77% 96.33% 111.56% 125.73% 100.00%
Tax -1,104 -1,192 -1,499 -1,726 -2,016 -2,560 -2,837 -46.79% QoQ % 7.38% 20.48% 13.15% 14.38% 21.25% 9.76% - Horiz. % 38.91% 42.02% 52.84% 60.84% 71.06% 90.24% 100.00%
NP 4,670 6,042 6,057 6,963 8,047 8,781 6,183 -17.11% QoQ % -22.71% -0.25% -13.01% -13.47% -8.36% 42.02% - Horiz. % 75.53% 97.72% 97.96% 112.62% 130.15% 142.02% 100.00%
NP to SH 4,604 5,957 6,009 6,899 8,005 8,781 6,183 -17.89% QoQ % -22.71% -0.87% -12.90% -13.82% -8.84% 42.02% - Horiz. % 74.46% 96.34% 97.19% 111.58% 129.47% 142.02% 100.00%
Tax Rate 19.12 % 16.48 % 19.84 % 19.86 % 20.03 % 22.57 % 31.45 % -28.30% QoQ % 16.02% -16.94% -0.10% -0.85% -11.25% -28.24% - Horiz. % 60.79% 52.40% 63.08% 63.15% 63.69% 71.76% 100.00%
Total Cost 48,280 48,941 49,812 50,136 48,631 49,615 53,593 -6.74% QoQ % -1.35% -1.75% -0.65% 3.09% -1.98% -7.42% - Horiz. % 90.09% 91.32% 92.94% 93.55% 90.74% 92.58% 100.00%
Net Worth 97,219 95,553 96,429 93,887 92,501 93,550 91,818 3.89% QoQ % 1.74% -0.91% 2.71% 1.50% -1.12% 1.89% - Horiz. % 105.88% 104.07% 105.02% 102.25% 100.74% 101.89% 100.00%
Dividend 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div 0 3,651 3,651 3,651 3,651 3,648 3,648 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.09% 0.00% - Horiz. % 0.00% 100.09% 100.09% 100.09% 100.09% 100.00% 100.00%
Div Payout % - % 61.30 % 60.77 % 52.93 % 45.61 % 41.55 % 59.00 % - QoQ % 0.00% 0.87% 14.81% 16.05% 9.77% -29.58% - Horiz. % 0.00% 103.90% 103.00% 89.71% 77.31% 70.42% 100.00%
Equity 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 97,219 95,553 96,429 93,887 92,501 93,550 91,818 3.89% QoQ % 1.74% -0.91% 2.71% 1.50% -1.12% 1.89% - Horiz. % 105.88% 104.07% 105.02% 102.25% 100.74% 101.89% 100.00%
NOSH 60,761 60,862 60,647 60,965 60,856 60,746 60,807 -0.05% QoQ % -0.16% 0.35% -0.52% 0.18% 0.18% -0.10% - Horiz. % 99.93% 100.09% 99.74% 100.26% 100.08% 99.90% 100.00%
Ratio Analysis 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin 8.82 % 10.99 % 10.84 % 12.19 % 14.20 % 15.04 % 10.34 % -10.08% QoQ % -19.75% 1.38% -11.07% -14.15% -5.59% 45.45% - Horiz. % 85.30% 106.29% 104.84% 117.89% 137.33% 145.45% 100.00%
ROE 4.74 % 6.23 % 6.23 % 7.35 % 8.65 % 9.39 % 6.73 % -20.89% QoQ % -23.92% 0.00% -15.24% -15.03% -7.88% 39.52% - Horiz. % 70.43% 92.57% 92.57% 109.21% 128.53% 139.52% 100.00%
Per Share 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 87.14 90.34 92.12 93.66 93.13 96.13 98.30 -7.74% QoQ % -3.54% -1.93% -1.64% 0.57% -3.12% -2.21% - Horiz. % 88.65% 91.90% 93.71% 95.28% 94.74% 97.79% 100.00%
EPS 7.58 9.79 9.91 11.32 13.15 14.46 10.17 -17.84% QoQ % -22.57% -1.21% -12.46% -13.92% -9.06% 42.18% - Horiz. % 74.53% 96.26% 97.44% 111.31% 129.30% 142.18% 100.00%
DPS 0.00 6.00 6.00 6.00 6.00 6.00 6.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.6000 1.5700 1.5900 1.5400 1.5200 1.5400 1.5100 3.95% QoQ % 1.91% -1.26% 3.25% 1.32% -1.30% 1.99% - Horiz. % 105.96% 103.97% 105.30% 101.99% 100.66% 101.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 87.09 90.43 91.89 93.91 93.22 96.05 98.32 -7.79% QoQ % -3.69% -1.59% -2.15% 0.74% -2.95% -2.31% - Horiz. % 88.58% 91.98% 93.46% 95.51% 94.81% 97.69% 100.00%
EPS 7.57 9.80 9.88 11.35 13.17 14.44 10.17 -17.91% QoQ % -22.76% -0.81% -12.95% -13.82% -8.80% 41.99% - Horiz. % 74.43% 96.36% 97.15% 111.60% 129.50% 141.99% 100.00%
DPS 0.00 6.01 6.01 6.01 6.01 6.00 6.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.17% 0.00% - Horiz. % 0.00% 100.17% 100.17% 100.17% 100.17% 100.00% 100.00%
NAPS 1.5990 1.5716 1.5860 1.5442 1.5214 1.5387 1.5102 3.89% QoQ % 1.74% -0.91% 2.71% 1.50% -1.12% 1.89% - Horiz. % 105.88% 104.07% 105.02% 102.25% 100.74% 101.89% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 1.0800 1.2000 1.2200 1.2000 1.2500 1.2300 1.4500 -
P/RPS 1.24 1.33 1.32 1.28 1.34 1.28 1.48 -11.16% QoQ % -6.77% 0.76% 3.13% -4.48% 4.69% -13.51% - Horiz. % 83.78% 89.86% 89.19% 86.49% 90.54% 86.49% 100.00%
P/EPS 14.25 12.26 12.31 10.60 9.50 8.51 14.26 -0.05% QoQ % 16.23% -0.41% 16.13% 11.58% 11.63% -40.32% - Horiz. % 99.93% 85.97% 86.33% 74.33% 66.62% 59.68% 100.00%
EY 7.02 8.16 8.12 9.43 10.52 11.75 7.01 0.10% QoQ % -13.97% 0.49% -13.89% -10.36% -10.47% 67.62% - Horiz. % 100.14% 116.41% 115.83% 134.52% 150.07% 167.62% 100.00%
DY 0.00 5.00 4.92 5.00 4.80 4.88 4.14 - QoQ % 0.00% 1.63% -1.60% 4.17% -1.64% 17.87% - Horiz. % 0.00% 120.77% 118.84% 120.77% 115.94% 117.87% 100.00%
P/NAPS 0.68 0.76 0.77 0.78 0.82 0.80 0.96 -20.59% QoQ % -10.53% -1.30% -1.28% -4.88% 2.50% -16.67% - Horiz. % 70.83% 79.17% 80.21% 81.25% 85.42% 83.33% 100.00%
Price Multiplier on Announcement Date 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 14/09/06 19/06/06 29/03/06 12/01/06 28/09/05 30/06/05 30/03/05 -
Price 1.3000 1.2400 1.2000 1.3000 1.2000 1.3200 1.2400 -
P/RPS 1.49 1.37 1.30 1.39 1.29 1.37 1.26 11.86% QoQ % 8.76% 5.38% -6.47% 7.75% -5.84% 8.73% - Horiz. % 118.25% 108.73% 103.17% 110.32% 102.38% 108.73% 100.00%
P/EPS 17.16 12.67 12.11 11.49 9.12 9.13 12.19 25.68% QoQ % 35.44% 4.62% 5.40% 25.99% -0.11% -25.10% - Horiz. % 140.77% 103.94% 99.34% 94.26% 74.82% 74.90% 100.00%
EY 5.83 7.89 8.26 8.70 10.96 10.95 8.20 -20.39% QoQ % -26.11% -4.48% -5.06% -20.62% 0.09% 33.54% - Horiz. % 71.10% 96.22% 100.73% 106.10% 133.66% 133.54% 100.00%
DY 0.00 4.84 5.00 4.62 5.00 4.55 4.84 - QoQ % 0.00% -3.20% 8.23% -7.60% 9.89% -5.99% - Horiz. % 0.00% 100.00% 103.31% 95.45% 103.31% 94.01% 100.00%
P/NAPS 0.81 0.79 0.75 0.84 0.79 0.86 0.82 -0.82% QoQ % 2.53% 5.33% -10.71% 6.33% -8.14% 4.88% - Horiz. % 98.78% 96.34% 91.46% 102.44% 96.34% 104.88% 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
Mintye 3rd Quarter (report).xls 
