[MBG] QoQ Annualized Quarter Result on 31-Oct-2007 [#3]

Stock
[MBG] MINTYE BERHAD
Announcement Date
14-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Oct-2007 [#3]
Profit Trend
QoQ- 20.92%
YoY- -9.59%
Quarter Report
Latest QR
Upcoming QR
MBG's Result
MBG's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 58,748 55,568 52,734 51,074 51,438 47,816 51,424 9.29%
PBT 10,772 9,600 8,893 8,862 7,794 7,068 9,079 12.08%
Tax -6,158 -5,640 -1,422 -682 -968 -152 -1,472 159.85%
NP 4,614 3,960 7,471 8,180 6,826 6,916 7,607 -28.36%
-
NP to SH 4,032 3,616 7,221 7,990 6,608 6,696 7,520 -34.02%
-
Tax Rate 57.17% 58.75% 15.99% 7.70% 12.42% 2.15% 16.21% -
Total Cost 54,134 51,608 45,263 42,894 44,612 40,900 43,817 15.15%
-
Net Worth 103,836 102,534 101,569 100,288 101,614 99,831 98,504 3.58%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div - 21,841 5,473 4,862 - - 3,648 -
Div Payout % - 604.03% 75.80% 60.85% - - 48.51% -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 103,836 102,534 101,569 100,288 101,614 99,831 98,504 3.58%
NOSH 60,722 60,671 60,820 60,780 60,847 60,872 60,805 -0.09%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 7.85% 7.13% 14.17% 16.02% 13.27% 14.46% 14.79% -
ROE 3.88% 3.53% 7.11% 7.97% 6.50% 6.71% 7.63% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 96.75 91.59 86.70 84.03 84.54 78.55 84.57 9.39%
EPS 6.64 5.96 11.88 13.15 10.86 11.00 12.37 -33.97%
DPS 0.00 36.00 9.00 8.00 0.00 0.00 6.00 -
NAPS 1.71 1.69 1.67 1.65 1.67 1.64 1.62 3.67%
Adjusted Per Share Value based on latest NOSH - 60,837
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 96.63 91.39 86.73 84.00 84.60 78.64 84.58 9.29%
EPS 6.63 5.95 11.88 13.14 10.87 11.01 12.37 -34.04%
DPS 0.00 35.92 9.00 8.00 0.00 0.00 6.00 -
NAPS 1.7078 1.6864 1.6706 1.6495 1.6713 1.642 1.6201 3.58%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 1.08 1.06 1.01 1.06 1.20 1.08 1.07 -
P/RPS 1.12 1.16 1.16 1.26 1.42 1.37 1.27 -8.04%
P/EPS 16.27 17.79 8.51 8.06 11.05 9.82 8.65 52.43%
EY 6.15 5.62 11.76 12.40 9.05 10.19 11.56 -34.36%
DY 0.00 33.96 8.91 7.55 0.00 0.00 5.61 -
P/NAPS 0.63 0.63 0.60 0.64 0.72 0.66 0.66 -3.05%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 26/09/08 30/06/08 28/03/08 14/12/07 28/09/07 27/06/07 23/03/07 -
Price 0.84 1.20 0.88 1.02 1.20 1.18 1.10 -
P/RPS 0.87 1.31 1.01 1.21 1.42 1.50 1.30 -23.50%
P/EPS 12.65 20.13 7.41 7.76 11.05 10.73 8.89 26.53%
EY 7.90 4.97 13.49 12.89 9.05 9.32 11.24 -20.96%
DY 0.00 30.00 10.23 7.84 0.00 0.00 5.45 -
P/NAPS 0.49 0.71 0.53 0.62 0.72 0.72 0.68 -19.64%

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