[MBG] QoQ TTM Result on 31-Oct-2002 [#3]

Stock
[MBG] MINTYE BERHAD
Announcement Date
20-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Oct-2002 [#3]
Profit Trend
QoQ- 2.31%
YoY- 47.03%
Quarter Report
Latest QR
Upcoming QR
MBG's Result
MBG's Financial Summary
View:
Show?
TTM Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 47,208 46,598 44,783 44,476 43,271 42,867 43,656 5.36%
PBT 8,505 7,758 7,124 7,609 7,548 7,645 7,564 8.15%
Tax -2,230 -1,544 -1,257 -831 -923 -1,607 -1,697 20.03%
NP 6,275 6,214 5,867 6,778 6,625 6,038 5,867 4.59%
-
NP to SH 6,275 6,214 5,867 6,778 6,625 6,038 5,867 4.59%
-
Tax Rate 26.22% 19.90% 17.64% 10.92% 12.23% 21.02% 22.44% -
Total Cost 40,933 40,384 38,916 37,698 36,646 36,829 37,789 5.48%
-
Net Worth 85,761 87,082 85,063 83,736 82,135 83,991 79,479 5.21%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div 3,649 - - 3,042 3,042 3,042 3,042 12.93%
Div Payout % 58.16% - - 44.88% 45.92% 50.39% 51.85% -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 85,761 87,082 85,063 83,736 82,135 83,991 79,479 5.21%
NOSH 60,823 60,897 60,759 60,678 38,025 38,005 38,028 36.88%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin 13.29% 13.34% 13.10% 15.24% 15.31% 14.09% 13.44% -
ROE 7.32% 7.14% 6.90% 8.09% 8.07% 7.19% 7.38% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 77.61 76.52 73.71 73.30 113.79 112.79 114.80 -23.02%
EPS 10.32 10.20 9.66 11.17 17.42 15.89 15.43 -23.57%
DPS 6.00 0.00 0.00 5.01 8.00 8.00 8.00 -17.49%
NAPS 1.41 1.43 1.40 1.38 2.16 2.21 2.09 -23.13%
Adjusted Per Share Value based on latest NOSH - 60,678
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 77.64 76.64 73.66 73.15 71.17 70.50 71.80 5.36%
EPS 10.32 10.22 9.65 11.15 10.90 9.93 9.65 4.58%
DPS 6.00 0.00 0.00 5.00 5.00 5.00 5.00 12.96%
NAPS 1.4106 1.4323 1.3991 1.3772 1.3509 1.3814 1.3072 5.22%
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 -
Price 1.52 1.56 1.11 1.51 2.40 2.82 2.40 -
P/RPS 1.96 2.04 1.51 2.06 2.11 2.50 2.09 -4.20%
P/EPS 14.73 15.29 11.50 13.52 13.78 17.75 15.56 -3.59%
EY 6.79 6.54 8.70 7.40 7.26 5.63 6.43 3.70%
DY 3.95 0.00 0.00 3.32 3.33 2.84 3.33 12.09%
P/NAPS 1.08 1.09 0.79 1.09 1.11 1.28 1.15 -4.11%
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 30/09/03 30/06/03 28/03/03 20/12/02 20/09/02 27/06/02 25/03/02 -
Price 1.30 1.54 1.06 1.32 1.50 2.48 2.60 -
P/RPS 1.67 2.01 1.44 1.80 1.32 2.20 2.26 -18.31%
P/EPS 12.60 15.09 10.98 11.82 8.61 15.61 16.85 -17.65%
EY 7.94 6.63 9.11 8.46 11.61 6.41 5.93 21.54%
DY 4.62 0.00 0.00 3.80 5.33 3.23 3.08 31.13%
P/NAPS 0.92 1.08 0.76 0.96 0.69 1.12 1.24 -18.08%

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