[MBG] YoY Annualized Quarter Result on 31-Oct-2006 [#3]

Stock
[MBG] MINTYE BERHAD
Announcement Date
22-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Oct-2006 [#3]
Profit Trend
QoQ- 64.41%
YoY- 28.32%
Quarter Report
Latest QR
Upcoming QR
MBG's Result
MBG's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Revenue 52,078 56,581 51,074 50,501 57,628 61,197 50,950 0.36%
PBT 10,356 7,273 8,862 10,254 8,724 9,165 10,790 -0.68%
Tax -2,660 -4,933 -682 -1,372 -1,698 -3,232 -2,546 0.73%
NP 7,696 2,340 8,180 8,882 7,025 5,933 8,244 -1.13%
-
NP to SH 7,668 1,700 7,990 8,838 6,888 5,933 8,244 -1.19%
-
Tax Rate 25.69% 67.83% 7.70% 13.38% 19.46% 35.26% 23.60% -
Total Cost 44,382 54,241 42,894 41,618 50,602 55,264 42,706 0.64%
-
Net Worth 101,523 98,964 100,288 97,306 93,595 89,972 88,154 2.37%
Dividend
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Div 4,863 - 4,862 4,865 4,862 4,863 4,863 0.00%
Div Payout % 63.42% - 60.85% 55.05% 70.59% 81.97% 59.00% -
Equity
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Net Worth 101,523 98,964 100,288 97,306 93,595 89,972 88,154 2.37%
NOSH 60,792 60,714 60,780 60,816 60,776 60,792 60,796 -0.00%
Ratio Analysis
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
NP Margin 14.78% 4.14% 16.02% 17.59% 12.19% 9.70% 16.18% -
ROE 7.55% 1.72% 7.97% 9.08% 7.36% 6.59% 9.35% -
Per Share
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 85.67 93.19 84.03 83.04 94.82 100.67 83.81 0.36%
EPS 12.61 2.80 13.15 14.53 11.33 9.76 13.56 -1.20%
DPS 8.00 0.00 8.00 8.00 8.00 8.00 8.00 0.00%
NAPS 1.67 1.63 1.65 1.60 1.54 1.48 1.45 2.38%
Adjusted Per Share Value based on latest NOSH - 60,817
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 85.66 93.06 84.00 83.06 94.78 100.65 83.80 0.36%
EPS 12.61 2.80 13.14 14.54 11.33 9.76 13.56 -1.20%
DPS 8.00 0.00 8.00 8.00 8.00 8.00 8.00 0.00%
NAPS 1.6698 1.6277 1.6495 1.6004 1.5394 1.4798 1.4499 2.37%
Price Multiplier on Financial Quarter End Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 -
Price 1.08 0.76 1.06 1.00 1.20 1.40 1.43 -
P/RPS 1.26 0.82 1.26 1.20 1.27 1.39 1.71 -4.95%
P/EPS 8.56 27.14 8.06 6.88 10.59 14.34 10.55 -3.42%
EY 11.68 3.68 12.40 14.53 9.44 6.97 9.48 3.53%
DY 7.41 0.00 7.55 8.00 6.67 5.71 5.59 4.80%
P/NAPS 0.65 0.47 0.64 0.63 0.78 0.95 0.99 -6.76%
Price Multiplier on Announcement Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 15/12/09 12/12/08 14/12/07 22/12/06 12/01/06 23/12/04 18/12/03 -
Price 1.04 0.86 1.02 1.15 1.30 1.35 1.43 -
P/RPS 1.21 0.92 1.21 1.38 1.37 1.34 1.71 -5.59%
P/EPS 8.25 30.71 7.76 7.91 11.47 13.83 10.55 -4.01%
EY 12.13 3.26 12.89 12.64 8.72 7.23 9.48 4.18%
DY 7.69 0.00 7.84 6.96 6.15 5.93 5.59 5.45%
P/NAPS 0.62 0.53 0.62 0.72 0.84 0.91 0.99 -7.49%

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