[MBG] YoY TTM Result on 31-Jan-2005 [#4]

Stock
[MBG] MINTYE BERHAD
Announcement Date
30-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jan-2005 [#4]
Profit Trend
QoQ- 5.66%
YoY- -18.48%
Quarter Report
Latest QR
Upcoming QR
MBG's Result
MBG's Financial Summary
View:
Show?
TTM Result
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Revenue 52,734 51,424 55,869 59,776 51,001 44,783 43,656 3.19%
PBT 8,920 9,068 7,556 9,020 9,938 7,124 7,564 2.78%
Tax -1,344 -1,429 -1,499 -2,837 -2,353 -1,257 -1,697 -3.81%
NP 7,576 7,639 6,057 6,183 7,585 5,867 5,867 4.35%
-
NP to SH 7,341 7,525 6,009 6,183 7,585 5,867 5,867 3.80%
-
Tax Rate 15.07% 15.76% 19.84% 31.45% 23.68% 17.64% 22.44% -
Total Cost 45,158 43,785 49,812 53,593 43,416 38,916 37,789 3.01%
-
Net Worth 102,010 98,372 96,429 91,818 89,218 85,063 79,479 4.24%
Dividend
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Div - - 3,651 3,648 3,649 - 3,042 -
Div Payout % - - 60.77% 59.00% 48.11% - 51.85% -
Equity
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Net Worth 102,010 98,372 96,429 91,818 89,218 85,063 79,479 4.24%
NOSH 60,720 60,723 60,647 60,807 60,692 60,759 38,028 8.10%
Ratio Analysis
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
NP Margin 14.37% 14.85% 10.84% 10.34% 14.87% 13.10% 13.44% -
ROE 7.20% 7.65% 6.23% 6.73% 8.50% 6.90% 7.38% -
Per Share
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 86.85 84.69 92.12 98.30 84.03 73.71 114.80 -4.54%
EPS 12.09 12.39 9.91 10.17 12.50 9.66 15.43 -3.98%
DPS 0.00 0.00 6.00 6.00 6.00 0.00 8.00 -
NAPS 1.68 1.62 1.59 1.51 1.47 1.40 2.09 -3.57%
Adjusted Per Share Value based on latest NOSH - 60,807
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 86.73 84.58 91.89 98.32 83.88 73.66 71.80 3.19%
EPS 12.07 12.38 9.88 10.17 12.48 9.65 9.65 3.79%
DPS 0.00 0.00 6.01 6.00 6.00 0.00 5.00 -
NAPS 1.6778 1.618 1.586 1.5102 1.4674 1.3991 1.3072 4.24%
Price Multiplier on Financial Quarter End Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 -
Price 1.01 1.07 1.22 1.45 1.32 1.11 2.40 -
P/RPS 1.16 1.26 1.32 1.48 1.57 1.51 2.09 -9.34%
P/EPS 8.35 8.63 12.31 14.26 10.56 11.50 15.56 -9.84%
EY 11.97 11.58 8.12 7.01 9.47 8.70 6.43 10.90%
DY 0.00 0.00 4.92 4.14 4.55 0.00 3.33 -
P/NAPS 0.60 0.66 0.77 0.96 0.90 0.79 1.15 -10.27%
Price Multiplier on Announcement Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 28/03/08 23/03/07 29/03/06 30/03/05 30/03/04 28/03/03 25/03/02 -
Price 0.88 1.10 1.20 1.24 1.40 1.06 2.60 -
P/RPS 1.01 1.30 1.30 1.26 1.67 1.44 2.26 -12.55%
P/EPS 7.28 8.88 12.11 12.19 11.20 10.98 16.85 -13.04%
EY 13.74 11.27 8.26 8.20 8.93 9.11 5.93 15.02%
DY 0.00 0.00 5.00 4.84 4.29 0.00 3.08 -
P/NAPS 0.52 0.68 0.75 0.82 0.95 0.76 1.24 -13.47%

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