[MBG] QoQ Cumulative Quarter Result on 31-Oct-2012 [#3]

Stock
[MBG] MINTYE BERHAD
Announcement Date
21-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Oct-2012 [#3]
Profit Trend
QoQ- 11.19%
YoY- -13.35%
Quarter Report
Latest QR
Upcoming QR
MBG's Result
MBG's Financial Summary
View:
Show?
Cumulative Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 23,436 11,994 50,814 40,452 29,468 14,020 56,333 -44.30%
PBT 2,530 925 5,548 5,457 5,249 1,516 9,133 -57.53%
Tax -668 -268 -1,354 -1,000 -1,243 -399 -2,645 -60.07%
NP 1,862 657 4,194 4,457 4,006 1,117 6,488 -56.52%
-
NP to SH 1,863 658 4,179 4,432 3,986 1,103 6,460 -56.38%
-
Tax Rate 26.40% 28.97% 24.41% 18.33% 23.68% 26.32% 28.96% -
Total Cost 21,574 11,337 46,620 35,995 25,462 12,903 49,845 -42.81%
-
Net Worth 104,576 105,792 105,109 105,184 105,184 107,615 106,366 -1.12%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div 3,648 - 7,594 7,600 7,600 - 7,597 -38.70%
Div Payout % 195.81% - 181.73% 171.48% 190.67% - 117.61% -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 104,576 105,792 105,109 105,184 105,184 107,615 106,366 -1.12%
NOSH 60,800 60,800 60,756 60,800 60,800 60,800 60,780 0.02%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 7.95% 5.48% 8.25% 11.02% 13.59% 7.97% 11.52% -
ROE 1.78% 0.62% 3.98% 4.21% 3.79% 1.02% 6.07% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 38.55 19.73 83.63 66.53 48.47 23.06 92.68 -44.30%
EPS 3.06 1.08 6.87 7.29 6.56 1.81 10.63 -56.43%
DPS 6.00 0.00 12.50 12.50 12.50 0.00 12.50 -38.72%
NAPS 1.72 1.74 1.73 1.73 1.73 1.77 1.75 -1.14%
Adjusted Per Share Value based on latest NOSH - 60,800
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 38.55 19.73 83.58 66.53 48.47 23.06 92.65 -44.29%
EPS 3.06 1.08 6.87 7.29 6.56 1.81 10.63 -56.43%
DPS 6.00 0.00 12.49 12.50 12.50 0.00 12.50 -38.72%
NAPS 1.72 1.74 1.7288 1.73 1.73 1.77 1.7494 -1.12%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 1.40 1.39 1.46 1.45 1.44 1.30 1.50 -
P/RPS 3.63 7.05 1.75 2.18 2.97 5.64 1.62 71.31%
P/EPS 45.69 128.44 21.23 19.89 21.96 71.66 14.11 119.03%
EY 2.19 0.78 4.71 5.03 4.55 1.40 7.09 -54.33%
DY 4.29 0.00 8.56 8.62 8.68 0.00 8.33 -35.77%
P/NAPS 0.81 0.80 0.84 0.84 0.83 0.73 0.86 -3.91%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 27/09/13 28/06/13 28/03/13 21/12/12 27/09/12 29/06/12 30/03/12 -
Price 1.42 1.42 1.48 1.40 1.44 1.46 1.30 -
P/RPS 3.68 7.20 1.77 2.10 2.97 6.33 1.40 90.57%
P/EPS 46.34 131.21 21.52 19.21 21.96 80.48 12.23 143.24%
EY 2.16 0.76 4.65 5.21 4.55 1.24 8.18 -58.87%
DY 4.23 0.00 8.45 8.93 8.68 0.00 9.62 -42.20%
P/NAPS 0.83 0.82 0.86 0.81 0.83 0.82 0.74 7.95%

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