[MBG] YoY TTM Result on 31-Oct-2002 [#3]

Announcement Date
20-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Oct-2002 [#3]
Profit Trend
QoQ- 2.31%
YoY- 47.03%
Quarter Report
View:
Show?
TTM Result
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Revenue 57,099 58,686 49,080 44,476 44,971 47,811 25,362 -0.85%
PBT 8,689 8,719 9,512 7,609 6,616 10,943 7,314 -0.18%
Tax -1,726 -2,867 -2,369 -831 -2,006 -2,926 -2,207 0.26%
NP 6,963 5,852 7,143 6,778 4,610 8,017 5,107 -0.32%
-
NP to SH 6,899 5,852 7,143 6,778 4,610 8,017 5,107 -0.31%
-
Tax Rate 19.86% 32.88% 24.91% 10.92% 30.32% 26.74% 30.18% -
Total Cost 50,136 52,834 41,937 37,698 40,361 39,794 20,255 -0.95%
-
Net Worth 93,887 90,081 88,238 83,736 80,465 78,618 72,965 -0.26%
Dividend
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Div 3,651 3,648 3,649 3,042 - - - -100.00%
Div Payout % 52.93% 62.34% 51.09% 44.88% - - - -
Equity
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Net Worth 93,887 90,081 88,238 83,736 80,465 78,618 72,965 -0.26%
NOSH 60,965 60,865 60,853 60,678 37,955 37,980 38,002 -0.50%
Ratio Analysis
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
NP Margin 12.19% 9.97% 14.55% 15.24% 10.25% 16.77% 20.14% -
ROE 7.35% 6.50% 8.10% 8.09% 5.73% 10.20% 7.00% -
Per Share
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 93.66 96.42 80.65 73.30 118.48 125.88 66.74 -0.35%
EPS 11.32 9.61 11.74 11.17 12.15 21.11 13.44 0.18%
DPS 6.00 6.00 6.00 5.01 0.00 0.00 0.00 -100.00%
NAPS 1.54 1.48 1.45 1.38 2.12 2.07 1.92 0.23%
Adjusted Per Share Value based on latest NOSH - 60,678
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 93.91 96.52 80.72 73.15 73.97 78.64 41.71 -0.85%
EPS 11.35 9.63 11.75 11.15 7.58 13.19 8.40 -0.31%
DPS 6.01 6.00 6.00 5.00 0.00 0.00 0.00 -100.00%
NAPS 1.5442 1.4816 1.4513 1.3772 1.3234 1.2931 1.2001 -0.26%
Price Multiplier on Financial Quarter End Date
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 - -
Price 1.20 1.40 1.43 1.51 2.05 2.96 0.00 -
P/RPS 1.28 1.45 1.77 2.06 1.73 2.35 0.00 -100.00%
P/EPS 10.60 14.56 12.18 13.52 16.88 14.02 0.00 -100.00%
EY 9.43 6.87 8.21 7.40 5.92 7.13 0.00 -100.00%
DY 5.00 4.29 4.20 3.32 0.00 0.00 0.00 -100.00%
P/NAPS 0.78 0.95 0.99 1.09 0.97 1.43 0.00 -100.00%
Price Multiplier on Announcement Date
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 12/01/06 23/12/04 18/12/03 20/12/02 14/12/01 21/12/00 - -
Price 1.30 1.35 1.43 1.32 2.78 2.30 0.00 -
P/RPS 1.39 1.40 1.77 1.80 2.35 1.83 0.00 -100.00%
P/EPS 11.49 14.04 12.18 11.82 22.89 10.90 0.00 -100.00%
EY 8.70 7.12 8.21 8.46 4.37 9.18 0.00 -100.00%
DY 4.62 4.44 4.20 3.80 0.00 0.00 0.00 -100.00%
P/NAPS 0.84 0.91 0.99 0.96 1.31 1.11 0.00 -100.00%

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