[MBG] QoQ Cumulative Quarter Result on 31-Oct-2005 [#3]

Stock
[MBG] MINTYE BERHAD
Announcement Date
12-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Oct-2005 [#3]
Profit Trend
QoQ- 26.22%
YoY- 16.09%
Quarter Report
Latest QR
Upcoming QR
MBG's Result
MBG's Financial Summary
View:
Show?
Cumulative Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 25,099 12,454 55,869 43,221 28,018 13,340 59,776 -44.01%
PBT 3,377 1,660 7,556 6,543 5,159 1,982 9,020 -48.14%
Tax -629 -211 -1,460 -1,274 -985 -518 -2,837 -63.46%
NP 2,748 1,449 6,096 5,269 4,174 1,464 6,183 -41.84%
-
NP to SH 2,688 1,412 6,009 5,166 4,093 1,464 6,183 -42.69%
-
Tax Rate 18.63% 12.71% 19.32% 19.47% 19.09% 26.14% 31.45% -
Total Cost 22,351 11,005 49,773 37,952 23,844 11,876 53,593 -44.26%
-
Net Worth 97,303 95,553 94,270 93,595 92,442 93,550 91,802 3.96%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div - - 3,649 3,646 3,649 - 3,647 -
Div Payout % - - 60.73% 70.59% 89.15% - 59.00% -
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 97,303 95,553 94,270 93,595 92,442 93,550 91,802 3.96%
NOSH 60,814 60,862 60,819 60,776 60,817 60,746 60,796 0.01%
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 10.95% 11.63% 10.91% 12.19% 14.90% 10.97% 10.34% -
ROE 2.76% 1.48% 6.37% 5.52% 4.43% 1.56% 6.74% -
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 41.27 20.46 91.86 71.11 46.07 21.96 98.32 -44.02%
EPS 4.42 2.32 9.88 8.50 6.73 2.41 10.17 -42.71%
DPS 0.00 0.00 6.00 6.00 6.00 0.00 6.00 -
NAPS 1.60 1.57 1.55 1.54 1.52 1.54 1.51 3.94%
Adjusted Per Share Value based on latest NOSH - 60,965
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 41.28 20.48 91.89 71.09 46.08 21.94 98.32 -44.01%
EPS 4.42 2.32 9.88 8.50 6.73 2.41 10.17 -42.71%
DPS 0.00 0.00 6.00 6.00 6.00 0.00 6.00 -
NAPS 1.6004 1.5716 1.5505 1.5394 1.5204 1.5387 1.5099 3.96%
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 1.08 1.20 1.22 1.20 1.25 1.23 1.45 -
P/RPS 2.62 5.86 1.33 1.69 2.71 5.60 1.47 47.15%
P/EPS 24.43 51.72 12.35 14.12 18.57 51.04 14.26 43.31%
EY 4.09 1.93 8.10 7.08 5.38 1.96 7.01 -30.24%
DY 0.00 0.00 4.92 5.00 4.80 0.00 4.14 -
P/NAPS 0.68 0.76 0.79 0.78 0.82 0.80 0.96 -20.58%
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 1.30 1.24 1.20 1.30 1.20 1.32 1.24 -
P/RPS 3.15 6.06 1.31 1.83 2.60 6.01 1.26 84.51%
P/EPS 29.41 53.45 12.15 15.29 17.83 54.77 12.19 80.17%
EY 3.40 1.87 8.23 6.54 5.61 1.83 8.20 -44.48%
DY 0.00 0.00 5.00 4.62 5.00 0.00 4.84 -
P/NAPS 0.81 0.79 0.77 0.84 0.79 0.86 0.82 -0.81%

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