[MBG] QoQ Annualized Quarter Result on 31-Jul-2003 [#2]

Stock
[MBG] MINTYE BERHAD
Announcement Date
30-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jul-2003 [#2]
Profit Trend
QoQ- 8.4%
YoY- 122.88%
Quarter Report
Latest QR
Upcoming QR
MBG's Result
MBG's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 58,880 51,001 50,950 49,378 47,336 44,783 45,221 19.25%
PBT -1,356 9,938 10,790 10,626 10,520 7,124 7,606 -
Tax -3,180 -2,353 -2,546 -2,678 -3,188 -1,257 -1,064 107.62%
NP -4,536 7,585 8,244 7,948 7,332 5,867 6,542 -
-
NP to SH -4,536 7,585 8,244 7,948 7,332 5,867 6,542 -
-
Tax Rate - 23.68% 23.60% 25.20% 30.30% 17.64% 13.99% -
Total Cost 63,416 43,416 42,706 41,430 40,004 38,916 38,678 39.08%
-
Net Worth 87,930 89,342 88,154 85,677 87,082 85,117 83,911 3.17%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div - 3,646 4,863 7,291 - 4,863 - -
Div Payout % - 48.08% 59.00% 91.74% - 82.90% - -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 87,930 89,342 88,154 85,677 87,082 85,117 83,911 3.17%
NOSH 60,641 60,777 60,796 60,764 60,897 60,797 60,805 -0.18%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin -7.70% 14.87% 16.18% 16.10% 15.49% 13.10% 14.47% -
ROE -5.16% 8.49% 9.35% 9.28% 8.42% 6.89% 7.80% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 97.09 83.91 83.81 81.26 77.73 73.66 74.37 19.46%
EPS -7.48 12.48 13.56 13.08 12.04 9.65 10.76 -
DPS 0.00 6.00 8.00 12.00 0.00 8.00 0.00 -
NAPS 1.45 1.47 1.45 1.41 1.43 1.40 1.38 3.35%
Adjusted Per Share Value based on latest NOSH - 60,823
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 96.84 83.88 83.80 81.21 77.86 73.66 74.38 19.25%
EPS -7.46 12.48 13.56 13.07 12.06 9.65 10.76 -
DPS 0.00 6.00 8.00 11.99 0.00 8.00 0.00 -
NAPS 1.4462 1.4694 1.4499 1.4092 1.4323 1.40 1.3801 3.17%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 -
Price 1.45 1.32 1.43 1.52 1.56 1.11 1.51 -
P/RPS 1.49 1.57 1.71 1.87 2.01 1.51 2.03 -18.64%
P/EPS -19.39 10.58 10.55 11.62 12.96 11.50 14.03 -
EY -5.16 9.45 9.48 8.61 7.72 8.69 7.13 -
DY 0.00 4.55 5.59 7.89 0.00 7.21 0.00 -
P/NAPS 1.00 0.90 0.99 1.08 1.09 0.79 1.09 -5.58%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/06/04 30/03/04 18/12/03 30/09/03 30/06/03 28/03/03 20/12/02 -
Price 1.46 1.40 1.43 1.30 1.54 1.06 1.32 -
P/RPS 1.50 1.67 1.71 1.60 1.98 1.44 1.77 -10.45%
P/EPS -19.52 11.22 10.55 9.94 12.79 10.98 12.27 -
EY -5.12 8.91 9.48 10.06 7.82 9.10 8.15 -
DY 0.00 4.29 5.59 9.23 0.00 7.55 0.00 -
P/NAPS 1.01 0.95 0.99 0.92 1.08 0.76 0.96 3.44%

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