[MBG] QoQ TTM Result on 30-Apr-2002 [#1]

Stock
[MBG] MINTYE BERHAD
Announcement Date
27-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
30-Apr-2002 [#1]
Profit Trend
QoQ- 2.91%
YoY- 9.74%
Quarter Report
Latest QR
Upcoming QR
MBG's Result
MBG's Financial Summary
View:
Show?
TTM Result
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Revenue 44,783 44,476 43,271 42,867 43,656 44,971 46,928 -3.06%
PBT 7,124 7,609 7,548 7,645 7,564 6,616 7,154 -0.27%
Tax -1,257 -831 -923 -1,607 -1,697 -2,006 -2,209 -31.26%
NP 5,867 6,778 6,625 6,038 5,867 4,610 4,945 12.03%
-
NP to SH 5,867 6,778 6,625 6,038 5,867 4,610 4,945 12.03%
-
Tax Rate 17.64% 10.92% 12.23% 21.02% 22.44% 30.32% 30.88% -
Total Cost 38,916 37,698 36,646 36,829 37,789 40,361 41,983 -4.91%
-
Net Worth 85,063 83,736 82,135 83,991 79,479 80,465 79,398 4.68%
Dividend
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Div - 3,042 3,042 3,042 3,042 - - -
Div Payout % - 44.88% 45.92% 50.39% 51.85% - - -
Equity
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Net Worth 85,063 83,736 82,135 83,991 79,479 80,465 79,398 4.68%
NOSH 60,759 60,678 38,025 38,005 38,028 37,955 37,989 36.64%
Ratio Analysis
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
NP Margin 13.10% 15.24% 15.31% 14.09% 13.44% 10.25% 10.54% -
ROE 6.90% 8.09% 8.07% 7.19% 7.38% 5.73% 6.23% -
Per Share
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 73.71 73.30 113.79 112.79 114.80 118.48 123.53 -29.05%
EPS 9.66 11.17 17.42 15.89 15.43 12.15 13.02 -18.00%
DPS 0.00 5.01 8.00 8.00 8.00 0.00 0.00 -
NAPS 1.40 1.38 2.16 2.21 2.09 2.12 2.09 -23.38%
Adjusted Per Share Value based on latest NOSH - 38,005
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 73.66 73.15 71.17 70.50 71.80 73.97 77.18 -3.05%
EPS 9.65 11.15 10.90 9.93 9.65 7.58 8.13 12.06%
DPS 0.00 5.00 5.00 5.00 5.00 0.00 0.00 -
NAPS 1.3991 1.3772 1.3509 1.3814 1.3072 1.3234 1.3059 4.68%
Price Multiplier on Financial Quarter End Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 -
Price 1.11 1.51 2.40 2.82 2.40 2.05 2.18 -
P/RPS 1.51 2.06 2.11 2.50 2.09 1.73 1.76 -9.68%
P/EPS 11.50 13.52 13.78 17.75 15.56 16.88 16.75 -22.12%
EY 8.70 7.40 7.26 5.63 6.43 5.92 5.97 28.44%
DY 0.00 3.32 3.33 2.84 3.33 0.00 0.00 -
P/NAPS 0.79 1.09 1.11 1.28 1.15 0.97 1.04 -16.70%
Price Multiplier on Announcement Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 28/03/03 20/12/02 20/09/02 27/06/02 25/03/02 14/12/01 25/09/01 -
Price 1.06 1.32 1.50 2.48 2.60 2.78 2.20 -
P/RPS 1.44 1.80 1.32 2.20 2.26 2.35 1.78 -13.14%
P/EPS 10.98 11.82 8.61 15.61 16.85 22.89 16.90 -24.92%
EY 9.11 8.46 11.61 6.41 5.93 4.37 5.92 33.18%
DY 0.00 3.80 5.33 3.23 3.08 0.00 0.00 -
P/NAPS 0.76 0.96 0.69 1.12 1.24 1.31 1.05 -19.33%

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