[MBG] YoY Quarter Result on 31-Jul-2003 [#2]

Stock
[MBG] MINTYE BERHAD
Announcement Date
30-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jul-2003 [#2]
Profit Trend
QoQ- 16.8%
YoY- 2.93%
Quarter Report
Latest QR
Upcoming QR
MBG's Result
MBG's Financial Summary
View:
Show?
Quarter Result
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 12,645 14,678 16,396 12,855 12,245 11,841 12,599 0.06%
PBT 1,717 3,177 4,455 2,683 1,936 2,033 2,964 -8.69%
Tax -418 -506 -1,050 -542 144 -540 -914 -12.21%
NP 1,299 2,671 3,405 2,141 2,080 1,493 2,050 -7.31%
-
NP to SH 1,276 2,629 3,405 2,141 2,080 1,493 2,050 -7.59%
-
Tax Rate 24.34% 15.93% 23.57% 20.20% -7.44% 26.56% 30.84% -
Total Cost 11,346 12,007 12,991 10,714 10,165 10,348 10,549 1.22%
-
Net Worth 97,219 92,501 88,165 85,761 82,135 79,398 77,207 3.91%
Dividend
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Div - 3,651 3,648 3,649 - - - -
Div Payout % - 138.89% 107.14% 170.45% - - - -
Equity
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Net Worth 97,219 92,501 88,165 85,761 82,135 79,398 77,207 3.91%
NOSH 60,761 60,856 60,803 60,823 38,025 37,989 38,033 8.11%
Ratio Analysis
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
NP Margin 10.27% 18.20% 20.77% 16.65% 16.99% 12.61% 16.27% -
ROE 1.31% 2.84% 3.86% 2.50% 2.53% 1.88% 2.66% -
Per Share
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 20.81 24.12 26.97 21.13 32.20 31.17 33.13 -7.45%
EPS 2.10 4.32 5.60 3.52 5.47 3.93 5.39 -14.53%
DPS 0.00 6.00 6.00 6.00 0.00 0.00 0.00 -
NAPS 1.60 1.52 1.45 1.41 2.16 2.09 2.03 -3.88%
Adjusted Per Share Value based on latest NOSH - 60,823
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 20.80 24.14 26.97 21.14 20.14 19.48 20.72 0.06%
EPS 2.10 4.32 5.60 3.52 3.42 2.46 3.37 -7.57%
DPS 0.00 6.01 6.00 6.00 0.00 0.00 0.00 -
NAPS 1.599 1.5214 1.4501 1.4106 1.3509 1.3059 1.2699 3.91%
Price Multiplier on Financial Quarter End Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 31/07/00 -
Price 1.08 1.25 1.26 1.52 2.40 2.18 3.10 -
P/RPS 5.19 5.18 4.67 7.19 7.45 6.99 9.36 -9.35%
P/EPS 51.43 28.94 22.50 43.18 43.88 55.47 57.51 -1.84%
EY 1.94 3.46 4.44 2.32 2.28 1.80 1.74 1.82%
DY 0.00 4.80 4.76 3.95 0.00 0.00 0.00 -
P/NAPS 0.68 0.82 0.87 1.08 1.11 1.04 1.53 -12.63%
Price Multiplier on Announcement Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 14/09/06 28/09/05 28/09/04 30/09/03 20/09/02 25/09/01 29/09/00 -
Price 1.30 1.20 1.36 1.30 1.50 2.20 2.78 -
P/RPS 6.25 4.98 5.04 6.15 4.66 7.06 8.39 -4.78%
P/EPS 61.90 27.78 24.29 36.93 27.42 55.98 51.58 3.08%
EY 1.62 3.60 4.12 2.71 3.65 1.79 1.94 -2.95%
DY 0.00 5.00 4.41 4.62 0.00 0.00 0.00 -
P/NAPS 0.81 0.79 0.94 0.92 0.69 1.05 1.37 -8.38%

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