[MBG] YoY TTM 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- 0.98%
YoY- -5.28%
Quarter Report
Latest QR
Upcoming QR
MBG's Result
MBG's Financial Summary
View:
Show?
TTM Result
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 52,950 56,678 57,428 47,208 43,271 46,928 48,176 1.58%
PBT 5,774 10,063 8,741 8,505 7,548 7,154 12,427 -11.98%
Tax -1,104 -2,016 -2,859 -2,230 -923 -2,209 -3,288 -16.62%
NP 4,670 8,047 5,882 6,275 6,625 4,945 9,139 -10.58%
-
NP to SH 4,604 8,005 5,882 6,275 6,625 4,945 9,139 -10.79%
-
Tax Rate 19.12% 20.03% 32.71% 26.22% 12.23% 30.88% 26.46% -
Total Cost 48,280 48,631 51,546 40,933 36,646 41,983 39,037 3.60%
-
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 3,042 - - -
Div Payout % - 45.61% 62.02% 58.16% 45.92% - - -
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 8.82% 14.20% 10.24% 13.29% 15.31% 10.54% 18.97% -
ROE 4.74% 8.65% 6.67% 7.32% 8.07% 6.23% 11.84% -
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 87.14 93.13 94.45 77.61 113.79 123.53 126.67 -6.04%
EPS 7.58 13.15 9.67 10.32 17.42 13.02 24.03 -17.48%
DPS 0.00 6.00 6.00 6.00 8.00 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 87.09 93.22 94.45 77.64 71.17 77.18 79.24 1.58%
EPS 7.57 13.17 9.67 10.32 10.90 8.13 15.03 -10.79%
DPS 0.00 6.01 6.00 6.00 5.00 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 1.24 1.34 1.33 1.96 2.11 1.76 2.45 -10.72%
P/EPS 14.25 9.50 13.02 14.73 13.78 16.75 12.90 1.67%
EY 7.02 10.52 7.68 6.79 7.26 5.97 7.75 -1.63%
DY 0.00 4.80 4.76 3.95 3.33 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 1.49 1.29 1.44 1.67 1.32 1.78 2.19 -6.21%
P/EPS 17.16 9.12 14.06 12.60 8.61 16.90 11.57 6.78%
EY 5.83 10.96 7.11 7.94 11.61 5.92 8.64 -6.34%
DY 0.00 5.00 4.41 4.62 5.33 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