[MBG] YoY TTM Result on 31-Jul-2007 [#2]

Stock
[MBG] MINTYE BERHAD
Announcement Date
28-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Jul-2007 [#2]
Profit Trend
QoQ- 4.55%
YoY- 76.82%
Quarter Report
Latest QR
Upcoming QR
MBG's Result
MBG's Financial Summary
View:
Show?
TTM Result
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Revenue 50,772 50,060 56,389 52,044 52,950 56,678 57,428 -2.03%
PBT 7,061 6,654 10,409 9,588 5,774 10,063 8,741 -3.49%
Tax -2,173 -2,015 -3,939 -1,284 -1,104 -2,016 -2,859 -4.46%
NP 4,888 4,639 6,470 8,304 4,670 8,047 5,882 -3.03%
-
NP to SH 4,697 4,454 6,053 8,141 4,604 8,005 5,882 -3.67%
-
Tax Rate 30.77% 30.28% 37.84% 13.39% 19.12% 20.03% 32.71% -
Total Cost 45,884 45,421 49,919 43,740 48,280 48,631 51,546 -1.91%
-
Net Worth 107,019 103,980 103,908 101,570 97,219 92,501 88,165 3.28%
Dividend
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Div 12,159 3,648 5,460 3,652 - 3,651 3,648 22.20%
Div Payout % 258.89% 81.91% 90.21% 44.86% - 45.61% 62.02% -
Equity
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Net Worth 107,019 103,980 103,908 101,570 97,219 92,501 88,165 3.28%
NOSH 60,806 60,807 60,765 60,820 60,761 60,856 60,803 0.00%
Ratio Analysis
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
NP Margin 9.63% 9.27% 11.47% 15.96% 8.82% 14.20% 10.24% -
ROE 4.39% 4.28% 5.83% 8.02% 4.74% 8.65% 6.67% -
Per Share
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 83.50 82.33 92.80 85.57 87.14 93.13 94.45 -2.03%
EPS 7.72 7.32 9.96 13.39 7.58 13.15 9.67 -3.68%
DPS 20.00 6.00 9.00 6.00 0.00 6.00 6.00 22.20%
NAPS 1.76 1.71 1.71 1.67 1.60 1.52 1.45 3.28%
Adjusted Per Share Value based on latest NOSH - 60,820
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 83.51 82.34 92.75 85.60 87.09 93.22 94.45 -2.02%
EPS 7.73 7.33 9.96 13.39 7.57 13.17 9.67 -3.66%
DPS 20.00 6.00 8.98 6.01 0.00 6.01 6.00 22.20%
NAPS 1.7602 1.7102 1.709 1.6706 1.599 1.5214 1.4501 3.28%
Price Multiplier on Financial Quarter End Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 -
Price 1.20 0.99 1.08 1.20 1.08 1.25 1.26 -
P/RPS 1.44 1.20 1.16 1.40 1.24 1.34 1.33 1.33%
P/EPS 15.53 13.52 10.84 8.97 14.25 9.50 13.02 2.98%
EY 6.44 7.40 9.22 11.15 7.02 10.52 7.68 -2.89%
DY 16.67 6.06 8.33 5.00 0.00 4.80 4.76 23.21%
P/NAPS 0.68 0.58 0.63 0.72 0.68 0.82 0.87 -4.02%
Price Multiplier on Announcement Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 30/09/10 24/09/09 26/09/08 28/09/07 14/09/06 28/09/05 28/09/04 -
Price 1.14 0.92 0.84 1.20 1.30 1.20 1.36 -
P/RPS 1.37 1.12 0.91 1.40 1.49 1.29 1.44 -0.82%
P/EPS 14.76 12.56 8.43 8.97 17.16 9.12 14.06 0.81%
EY 6.78 7.96 11.86 11.15 5.83 10.96 7.11 -0.78%
DY 17.54 6.52 10.71 5.00 0.00 5.00 4.41 25.85%
P/NAPS 0.65 0.54 0.49 0.72 0.81 0.79 0.94 -5.96%

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