[MBG] YoY Cumulative Quarter Result on 31-Oct-2007 [#3]

Stock
[MBG] MINTYE BERHAD
Announcement Date
14-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Oct-2007 [#3]
Profit Trend
QoQ- 81.39%
YoY- -9.59%
Quarter Report
Latest QR
Upcoming QR
MBG's Result
MBG's Financial Summary
View:
Show?
Cumulative Result
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Revenue 38,100 39,059 42,436 38,306 37,876 43,221 45,898 -3.05%
PBT 5,637 7,767 5,455 6,647 7,691 6,543 6,874 -3.25%
Tax -1,547 -1,995 -3,700 -512 -1,029 -1,274 -2,424 -7.20%
NP 4,090 5,772 1,755 6,135 6,662 5,269 4,450 -1.39%
-
NP to SH 3,938 5,751 1,275 5,993 6,629 5,166 4,450 -2.01%
-
Tax Rate 27.44% 25.69% 67.83% 7.70% 13.38% 19.47% 35.26% -
Total Cost 34,010 33,287 40,681 32,171 31,214 37,952 41,448 -3.24%
-
Net Worth 103,919 101,523 98,964 100,288 97,306 93,595 89,972 2.42%
Dividend
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Div 6,077 3,647 - 3,646 3,648 3,646 3,647 8.87%
Div Payout % 154.32% 63.42% - 60.85% 55.05% 70.59% 81.97% -
Equity
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Net Worth 103,919 101,523 98,964 100,288 97,306 93,595 89,972 2.42%
NOSH 60,771 60,792 60,714 60,780 60,816 60,776 60,792 -0.00%
Ratio Analysis
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
NP Margin 10.73% 14.78% 4.14% 16.02% 17.59% 12.19% 9.70% -
ROE 3.79% 5.66% 1.29% 5.98% 6.81% 5.52% 4.95% -
Per Share
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 62.69 64.25 69.89 63.02 62.28 71.11 75.50 -3.04%
EPS 6.48 9.46 2.10 9.86 10.90 8.50 7.32 -2.01%
DPS 10.00 6.00 0.00 6.00 6.00 6.00 6.00 8.88%
NAPS 1.71 1.67 1.63 1.65 1.60 1.54 1.48 2.43%
Adjusted Per Share Value based on latest NOSH - 60,837
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 62.66 64.24 69.80 63.00 62.30 71.09 75.49 -3.05%
EPS 6.48 9.46 2.10 9.86 10.90 8.50 7.32 -2.01%
DPS 10.00 6.00 0.00 6.00 6.00 6.00 6.00 8.88%
NAPS 1.7092 1.6698 1.6277 1.6495 1.6004 1.5394 1.4798 2.42%
Price Multiplier on Financial Quarter End Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 -
Price 1.14 1.08 0.76 1.06 1.00 1.20 1.40 -
P/RPS 1.82 1.68 1.09 1.68 1.61 1.69 1.85 -0.27%
P/EPS 17.59 11.42 36.19 10.75 9.17 14.12 19.13 -1.38%
EY 5.68 8.76 2.76 9.30 10.90 7.08 5.23 1.38%
DY 8.77 5.56 0.00 5.66 6.00 5.00 4.29 12.65%
P/NAPS 0.67 0.65 0.47 0.64 0.63 0.78 0.95 -5.65%
Price Multiplier on Announcement Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 20/12/10 15/12/09 12/12/08 14/12/07 22/12/06 12/01/06 23/12/04 -
Price 1.17 1.04 0.86 1.02 1.15 1.30 1.35 -
P/RPS 1.87 1.62 1.23 1.62 1.85 1.83 1.79 0.73%
P/EPS 18.06 10.99 40.95 10.34 10.55 15.29 18.44 -0.34%
EY 5.54 9.10 2.44 9.67 9.48 6.54 5.42 0.36%
DY 8.55 5.77 0.00 5.88 5.22 4.62 4.44 11.53%
P/NAPS 0.68 0.62 0.53 0.62 0.72 0.84 0.91 -4.73%

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