[MBG] YoY TTM Result on 30-Apr-2009 [#1]

Stock
[MBG] MINTYE BERHAD
Announcement Date
30-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
30-Apr-2009 [#1]
Profit Trend
QoQ- 58.2%
YoY- -56.57%
Quarter Report
Latest QR
Upcoming QR
MBG's Result
MBG's Financial Summary
View:
Show?
TTM Result
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 57,506 50,994 51,312 51,806 54,672 50,924 54,983 0.74%
PBT 8,941 6,947 8,452 6,101 9,553 9,175 7,234 3.59%
Tax -2,569 -2,026 -2,399 -2,883 -2,716 -1,256 -1,192 13.63%
NP 6,372 4,921 6,053 3,218 6,837 7,919 6,042 0.88%
-
NP to SH 6,326 4,890 5,901 2,854 6,571 7,787 5,957 1.00%
-
Tax Rate 28.73% 29.16% 28.38% 47.25% 28.43% 13.69% 16.48% -
Total Cost 51,134 46,073 45,259 48,588 47,835 43,005 48,941 0.73%
-
Net Worth 107,615 106,200 105,170 101,656 102,534 99,831 95,553 1.99%
Dividend
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Div 15,217 6,080 6,079 - 5,460 3,652 3,651 26.83%
Div Payout % 240.55% 124.35% 103.02% - 83.10% 46.90% 61.30% -
Equity
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Net Worth 107,615 106,200 105,170 101,656 102,534 99,831 95,553 1.99%
NOSH 60,800 60,686 60,792 60,872 60,671 60,872 60,862 -0.01%
Ratio Analysis
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
NP Margin 11.08% 9.65% 11.80% 6.21% 12.51% 15.55% 10.99% -
ROE 5.88% 4.60% 5.61% 2.81% 6.41% 7.80% 6.23% -
Per Share
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 94.58 84.03 84.41 85.11 90.11 83.66 90.34 0.76%
EPS 10.40 8.06 9.71 4.69 10.83 12.79 9.79 1.01%
DPS 25.00 10.00 10.00 0.00 9.00 6.00 6.00 26.82%
NAPS 1.77 1.75 1.73 1.67 1.69 1.64 1.57 2.01%
Adjusted Per Share Value based on latest NOSH - 60,872
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 94.58 83.87 84.39 85.21 89.92 83.76 90.43 0.74%
EPS 10.40 8.04 9.71 4.69 10.81 12.81 9.80 0.99%
DPS 25.00 10.00 10.00 0.00 8.98 6.01 6.01 26.78%
NAPS 1.77 1.7467 1.7298 1.672 1.6864 1.642 1.5716 1.99%
Price Multiplier on Financial Quarter End Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 -
Price 1.30 1.23 1.10 1.00 1.06 1.08 1.20 -
P/RPS 1.37 1.46 1.30 1.18 1.18 1.29 1.33 0.49%
P/EPS 12.49 15.26 11.33 21.33 9.79 8.44 12.26 0.30%
EY 8.00 6.55 8.82 4.69 10.22 11.84 8.16 -0.32%
DY 19.23 8.13 9.09 0.00 8.49 5.56 5.00 25.14%
P/NAPS 0.73 0.70 0.64 0.60 0.63 0.66 0.76 -0.66%
Price Multiplier on Announcement Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 29/06/12 28/06/11 28/06/10 30/06/09 30/06/08 27/06/07 19/06/06 -
Price 1.46 1.40 1.18 0.94 1.20 1.18 1.24 -
P/RPS 1.54 1.67 1.40 1.10 1.33 1.41 1.37 1.96%
P/EPS 14.03 17.37 12.16 20.05 11.08 9.22 12.67 1.71%
EY 7.13 5.76 8.23 4.99 9.03 10.84 7.89 -1.67%
DY 17.12 7.14 8.47 0.00 7.50 5.08 4.84 23.41%
P/NAPS 0.82 0.80 0.68 0.56 0.71 0.72 0.79 0.62%

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