[MBG] YoY Annualized Quarter Result on 31-Jul-2007 [#2]

Stock
[MBG] MINTYE BERHAD
Announcement Date
28-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Jul-2007 [#2]
Profit Trend
QoQ- -1.31%
YoY- 22.92%
Quarter Report
Latest QR
Upcoming QR
MBG's Result
MBG's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Revenue 51,222 52,102 58,748 51,438 50,198 56,036 62,232 -3.19%
PBT 8,082 12,040 10,772 7,794 6,754 10,318 8,232 -0.30%
Tax -2,300 -2,644 -6,158 -968 -1,258 -1,970 -3,690 -7.57%
NP 5,782 9,396 4,614 6,826 5,496 8,348 4,542 4.10%
-
NP to SH 5,472 9,332 4,032 6,608 5,376 8,186 4,542 3.15%
-
Tax Rate 28.46% 21.96% 57.17% 12.42% 18.63% 19.09% 44.83% -
Total Cost 45,440 42,706 54,134 44,612 44,702 47,688 57,690 -3.89%
-
Net Worth 107,007 104,026 103,836 101,614 97,303 92,442 88,046 3.30%
Dividend
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Div 12,160 - - - - 7,298 7,286 8.90%
Div Payout % 222.22% - - - - 89.15% 160.43% -
Equity
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Net Worth 107,007 104,026 103,836 101,614 97,303 92,442 88,046 3.30%
NOSH 60,800 60,834 60,722 60,847 60,814 60,817 60,721 0.02%
Ratio Analysis
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
NP Margin 11.29% 18.03% 7.85% 13.27% 10.95% 14.90% 7.30% -
ROE 5.11% 8.97% 3.88% 6.50% 5.53% 8.86% 5.16% -
Per Share
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 84.25 85.65 96.75 84.54 82.54 92.14 102.49 -3.21%
EPS 9.00 15.34 6.64 10.86 8.84 13.46 7.48 3.12%
DPS 20.00 0.00 0.00 0.00 0.00 12.00 12.00 8.88%
NAPS 1.76 1.71 1.71 1.67 1.60 1.52 1.45 3.28%
Adjusted Per Share Value based on latest NOSH - 60,820
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 84.25 85.69 96.63 84.60 82.56 92.16 102.36 -3.19%
EPS 9.00 15.35 6.63 10.87 8.84 13.46 7.47 3.15%
DPS 20.00 0.00 0.00 0.00 0.00 12.00 11.98 8.91%
NAPS 1.76 1.711 1.7078 1.6713 1.6004 1.5204 1.4481 3.30%
Price Multiplier on Financial Quarter End Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 -
Price 1.20 0.99 1.08 1.20 1.08 1.25 1.26 -
P/RPS 1.42 1.16 1.12 1.42 1.31 1.36 1.23 2.42%
P/EPS 13.33 6.45 16.27 11.05 12.22 9.29 16.84 -3.81%
EY 7.50 15.49 6.15 9.05 8.19 10.77 5.94 3.96%
DY 16.67 0.00 0.00 0.00 0.00 9.60 9.52 9.78%
P/NAPS 0.68 0.58 0.63 0.72 0.68 0.82 0.87 -4.02%
Price Multiplier on Announcement Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 30/09/10 24/09/09 26/09/08 28/09/07 14/09/06 28/09/05 28/09/04 -
Price 1.14 0.92 0.84 1.20 1.30 1.20 1.36 -
P/RPS 1.35 1.07 0.87 1.42 1.57 1.30 1.33 0.24%
P/EPS 12.67 6.00 12.65 11.05 14.71 8.92 18.18 -5.83%
EY 7.89 16.67 7.90 9.05 6.80 11.22 5.50 6.19%
DY 17.54 0.00 0.00 0.00 0.00 10.00 8.82 12.13%
P/NAPS 0.65 0.54 0.49 0.72 0.81 0.79 0.94 -5.96%

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