[MBG] YoY Annualized Quarter Result on 31-Jul-2004 [#2]

Stock
[MBG] MINTYE BERHAD
Announcement Date
28-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jul-2004 [#2]
Profit Trend
QoQ- 200.13%
YoY- -42.85%
Quarter Report
Latest QR
Upcoming QR
MBG's Result
MBG's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Revenue 51,438 50,198 56,036 62,232 49,378 22,264 45,298 2.14%
PBT 7,794 6,754 10,318 8,232 10,626 3,932 7,896 -0.21%
Tax -968 -1,258 -1,970 -3,690 -2,678 -366 -2,280 -13.30%
NP 6,826 5,496 8,348 4,542 7,948 3,566 5,616 3.30%
-
NP to SH 6,608 5,376 8,186 4,542 7,948 3,566 5,616 2.74%
-
Tax Rate 12.42% 18.63% 19.09% 44.83% 25.20% 9.31% 28.88% -
Total Cost 44,612 44,702 47,688 57,690 41,430 18,698 39,682 1.97%
-
Net Worth 101,614 97,303 92,442 88,046 85,677 82,116 79,414 4.19%
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Div - - 7,298 7,286 7,291 - - -
Div Payout % - - 89.15% 160.43% 91.74% - - -
Equity
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Net Worth 101,614 97,303 92,442 88,046 85,677 82,116 79,414 4.19%
NOSH 60,847 60,814 60,817 60,721 60,764 38,017 37,997 8.15%
Ratio Analysis
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
NP Margin 13.27% 10.95% 14.90% 7.30% 16.10% 16.02% 12.40% -
ROE 6.50% 5.53% 8.86% 5.16% 9.28% 4.34% 7.07% -
Per Share
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 84.54 82.54 92.14 102.49 81.26 58.56 119.21 -5.56%
EPS 10.86 8.84 13.46 7.48 13.08 9.38 14.78 -5.00%
DPS 0.00 0.00 12.00 12.00 12.00 0.00 0.00 -
NAPS 1.67 1.60 1.52 1.45 1.41 2.16 2.09 -3.66%
Adjusted Per Share Value based on latest NOSH - 60,803
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 84.60 82.56 92.16 102.36 81.21 36.62 74.50 2.14%
EPS 10.87 8.84 13.46 7.47 13.07 5.87 9.24 2.74%
DPS 0.00 0.00 12.00 11.98 11.99 0.00 0.00 -
NAPS 1.6713 1.6004 1.5204 1.4481 1.4092 1.3506 1.3062 4.19%
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 -
Price 1.20 1.08 1.25 1.26 1.52 2.40 2.18 -
P/RPS 1.42 1.31 1.36 1.23 1.87 4.10 1.83 -4.13%
P/EPS 11.05 12.22 9.29 16.84 11.62 25.59 14.75 -4.69%
EY 9.05 8.19 10.77 5.94 8.61 3.91 6.78 4.92%
DY 0.00 0.00 9.60 9.52 7.89 0.00 0.00 -
P/NAPS 0.72 0.68 0.82 0.87 1.08 1.11 1.04 -5.94%
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 28/09/07 14/09/06 28/09/05 28/09/04 30/09/03 20/09/02 25/09/01 -
Price 1.20 1.30 1.20 1.36 1.30 1.50 2.20 -
P/RPS 1.42 1.57 1.30 1.33 1.60 2.56 1.85 -4.31%
P/EPS 11.05 14.71 8.92 18.18 9.94 15.99 14.88 -4.83%
EY 9.05 6.80 11.22 5.50 10.06 6.25 6.72 5.08%
DY 0.00 0.00 10.00 8.82 9.23 0.00 0.00 -
P/NAPS 0.72 0.81 0.79 0.94 0.92 0.69 1.05 -6.09%

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