[MBG] QoQ Annualized Quarter Result on 31-Jul-2007 [#2]

Stock
[MBG] MINTYE BERHAD
Announcement Date
28-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Jul-2007 [#2]
Profit Trend
QoQ- -1.31%
YoY- 22.92%
Quarter Report
Latest QR
Upcoming QR
MBG's Result
MBG's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 55,568 52,734 51,074 51,438 47,816 51,424 50,501 6.58%
PBT 9,600 8,893 8,862 7,794 7,068 9,079 10,254 -4.30%
Tax -5,640 -1,422 -682 -968 -152 -1,472 -1,372 156.83%
NP 3,960 7,471 8,180 6,826 6,916 7,607 8,882 -41.66%
-
NP to SH 3,616 7,221 7,990 6,608 6,696 7,520 8,838 -44.91%
-
Tax Rate 58.75% 15.99% 7.70% 12.42% 2.15% 16.21% 13.38% -
Total Cost 51,608 45,263 42,894 44,612 40,900 43,817 41,618 15.43%
-
Net Worth 102,534 101,569 100,288 101,614 99,831 98,504 97,306 3.55%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div 21,841 5,473 4,862 - - 3,648 4,865 172.38%
Div Payout % 604.03% 75.80% 60.85% - - 48.51% 55.05% -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 102,534 101,569 100,288 101,614 99,831 98,504 97,306 3.55%
NOSH 60,671 60,820 60,780 60,847 60,872 60,805 60,816 -0.15%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin 7.13% 14.17% 16.02% 13.27% 14.46% 14.79% 17.59% -
ROE 3.53% 7.11% 7.97% 6.50% 6.71% 7.63% 9.08% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 91.59 86.70 84.03 84.54 78.55 84.57 83.04 6.75%
EPS 5.96 11.88 13.15 10.86 11.00 12.37 14.53 -44.82%
DPS 36.00 9.00 8.00 0.00 0.00 6.00 8.00 172.81%
NAPS 1.69 1.67 1.65 1.67 1.64 1.62 1.60 3.71%
Adjusted Per Share Value based on latest NOSH - 60,820
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 91.39 86.73 84.00 84.60 78.64 84.58 83.06 6.58%
EPS 5.95 11.88 13.14 10.87 11.01 12.37 14.54 -44.91%
DPS 35.92 9.00 8.00 0.00 0.00 6.00 8.00 172.41%
NAPS 1.6864 1.6706 1.6495 1.6713 1.642 1.6201 1.6004 3.55%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 1.06 1.01 1.06 1.20 1.08 1.07 1.00 -
P/RPS 1.16 1.16 1.26 1.42 1.37 1.27 1.20 -2.23%
P/EPS 17.79 8.51 8.06 11.05 9.82 8.65 6.88 88.49%
EY 5.62 11.76 12.40 9.05 10.19 11.56 14.53 -46.94%
DY 33.96 8.91 7.55 0.00 0.00 5.61 8.00 162.40%
P/NAPS 0.63 0.60 0.64 0.72 0.66 0.66 0.63 0.00%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/06/08 28/03/08 14/12/07 28/09/07 27/06/07 23/03/07 22/12/06 -
Price 1.20 0.88 1.02 1.20 1.18 1.10 1.15 -
P/RPS 1.31 1.01 1.21 1.42 1.50 1.30 1.38 -3.41%
P/EPS 20.13 7.41 7.76 11.05 10.73 8.89 7.91 86.50%
EY 4.97 13.49 12.89 9.05 9.32 11.24 12.64 -46.35%
DY 30.00 10.23 7.84 0.00 0.00 5.45 6.96 165.09%
P/NAPS 0.71 0.53 0.62 0.72 0.72 0.68 0.72 -0.92%

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