[MBG] QoQ TTM Result on 31-Jul-2010 [#2]

Stock
[MBG] MINTYE BERHAD
Announcement Date
30-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Jul-2010 [#2]
Profit Trend
QoQ- -20.4%
YoY- 5.46%
Quarter Report
Latest QR
Upcoming QR
MBG's Result
MBG's Financial Summary
View:
Show?
TTM Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 50,994 50,579 50,253 50,772 51,312 51,212 50,006 1.31%
PBT 6,947 7,136 6,910 7,061 8,452 9,040 8,332 -11.44%
Tax -2,026 -2,131 -1,897 -2,173 -2,399 -2,345 -2,067 -1.33%
NP 4,921 5,005 5,013 4,888 6,053 6,695 6,265 -14.90%
-
NP to SH 4,890 4,880 4,814 4,697 5,901 6,627 6,280 -15.40%
-
Tax Rate 29.16% 29.86% 27.45% 30.77% 28.38% 25.94% 24.81% -
Total Cost 46,073 45,574 45,240 45,884 45,259 44,517 43,741 3.53%
-
Net Worth 106,200 105,139 103,809 107,019 105,170 102,199 101,794 2.87%
Dividend
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Div 6,080 12,159 12,159 12,159 6,079 - 3,648 40.70%
Div Payout % 124.35% 249.18% 252.59% 258.89% 103.02% - 58.10% -
Equity
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Net Worth 106,200 105,139 103,809 107,019 105,170 102,199 101,794 2.87%
NOSH 60,686 60,774 60,707 60,806 60,792 60,833 60,955 -0.29%
Ratio Analysis
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
NP Margin 9.65% 9.90% 9.98% 9.63% 11.80% 13.07% 12.53% -
ROE 4.60% 4.64% 4.64% 4.39% 5.61% 6.48% 6.17% -
Per Share
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 84.03 83.22 82.78 83.50 84.41 84.18 82.04 1.61%
EPS 8.06 8.03 7.93 7.72 9.71 10.89 10.30 -15.12%
DPS 10.00 20.00 20.00 20.00 10.00 0.00 6.00 40.70%
NAPS 1.75 1.73 1.71 1.76 1.73 1.68 1.67 3.17%
Adjusted Per Share Value based on latest NOSH - 60,806
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 83.87 83.19 82.65 83.51 84.39 84.23 82.25 1.31%
EPS 8.04 8.03 7.92 7.73 9.71 10.90 10.33 -15.42%
DPS 10.00 20.00 20.00 20.00 10.00 0.00 6.00 40.70%
NAPS 1.7467 1.7293 1.7074 1.7602 1.7298 1.6809 1.6743 2.87%
Price Multiplier on Financial Quarter End Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 -
Price 1.23 1.19 1.14 1.20 1.10 1.05 1.08 -
P/RPS 1.46 1.43 1.38 1.44 1.30 1.25 1.32 6.97%
P/EPS 15.26 14.82 14.38 15.53 11.33 9.64 10.48 28.55%
EY 6.55 6.75 6.96 6.44 8.82 10.37 9.54 -22.22%
DY 8.13 16.81 17.54 16.67 9.09 0.00 5.56 28.91%
P/NAPS 0.70 0.69 0.67 0.68 0.64 0.63 0.65 5.07%
Price Multiplier on Announcement Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 28/06/11 30/03/11 20/12/10 30/09/10 28/06/10 26/03/10 15/12/09 -
Price 1.40 1.03 1.17 1.14 1.18 1.02 1.04 -
P/RPS 1.67 1.24 1.41 1.37 1.40 1.21 1.27 20.08%
P/EPS 17.37 12.83 14.75 14.76 12.16 9.36 10.09 43.78%
EY 5.76 7.80 6.78 6.78 8.23 10.68 9.91 -30.42%
DY 7.14 19.42 17.09 17.54 8.47 0.00 5.77 15.30%
P/NAPS 0.80 0.60 0.68 0.65 0.68 0.61 0.62 18.57%

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