[MBG] YoY TTM Result on 31-Jan-2002 [#4]

Stock
[MBG] MINTYE BERHAD
Announcement Date
25-Mar-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
31-Jan-2002 [#4]
Profit Trend
QoQ- 27.27%
YoY- -8.46%
Quarter Report
Latest QR
Upcoming QR
MBG's Result
MBG's Financial Summary
View:
Show?
TTM Result
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 59,776 51,001 44,783 43,656 48,054 36,994 10.06%
PBT 9,020 9,938 7,124 7,564 8,982 10,231 -2.48%
Tax -2,837 -2,353 -1,257 -1,697 -2,573 -2,902 -0.45%
NP 6,183 7,585 5,867 5,867 6,409 7,329 -3.33%
-
NP to SH 6,183 7,585 5,867 5,867 6,409 7,329 -3.33%
-
Tax Rate 31.45% 23.68% 17.64% 22.44% 28.65% 28.36% -
Total Cost 53,593 43,416 38,916 37,789 41,645 29,665 12.54%
-
Net Worth 91,818 89,218 85,063 79,479 76,654 72,547 4.81%
Dividend
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div 3,648 3,649 - 3,042 - - -
Div Payout % 59.00% 48.11% - 51.85% - - -
Equity
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 91,818 89,218 85,063 79,479 76,654 72,547 4.81%
NOSH 60,807 60,692 60,759 38,028 38,136 37,982 9.85%
Ratio Analysis
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 10.34% 14.87% 13.10% 13.44% 13.34% 19.81% -
ROE 6.73% 8.50% 6.90% 7.38% 8.36% 10.10% -
Per Share
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 98.30 84.03 73.71 114.80 126.00 97.40 0.18%
EPS 10.17 12.50 9.66 15.43 16.81 19.30 -12.01%
DPS 6.00 6.00 0.00 8.00 0.00 0.00 -
NAPS 1.51 1.47 1.40 2.09 2.01 1.91 -4.58%
Adjusted Per Share Value based on latest NOSH - 38,028
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 98.32 83.88 73.66 71.80 79.04 60.85 10.06%
EPS 10.17 12.48 9.65 9.65 10.54 12.05 -3.33%
DPS 6.00 6.00 0.00 5.00 0.00 0.00 -
NAPS 1.5102 1.4674 1.3991 1.3072 1.2608 1.1932 4.81%
Price Multiplier on Financial Quarter End Date
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 31/01/00 -
Price 1.45 1.32 1.11 2.40 1.90 2.85 -
P/RPS 1.48 1.57 1.51 2.09 1.51 2.93 -12.75%
P/EPS 14.26 10.56 11.50 15.56 11.31 14.77 -0.69%
EY 7.01 9.47 8.70 6.43 8.84 6.77 0.69%
DY 4.14 4.55 0.00 3.33 0.00 0.00 -
P/NAPS 0.96 0.90 0.79 1.15 0.95 1.49 -8.40%
Price Multiplier on Announcement Date
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 30/03/05 30/03/04 28/03/03 25/03/02 29/03/01 - -
Price 1.24 1.40 1.06 2.60 2.19 0.00 -
P/RPS 1.26 1.67 1.44 2.26 1.74 0.00 -
P/EPS 12.19 11.20 10.98 16.85 13.03 0.00 -
EY 8.20 8.93 9.11 5.93 7.67 0.00 -
DY 4.84 4.29 0.00 3.08 0.00 0.00 -
P/NAPS 0.82 0.95 0.76 1.24 1.09 0.00 -

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