[MBFHLDG] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[MBFHLDG] MBf HOLDINGS BHD
Announcement Date
18-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 635.43%
YoY- 226.43%
Quarter Report
Latest QR
Upcoming QR
MBFHLDG's Result
MBFHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 1,356,392 1,430,628 1,323,985 1,286,108 1,193,344 1,189,394 1,114,297 14.01%
PBT 66,968 84,823 81,597 93,694 22,720 41,653 22,296 108.31%
Tax -39,268 -34,185 -28,896 -25,422 -33,492 -25,954 -26,429 30.23%
NP 27,700 50,638 52,701 68,272 -10,772 15,699 -4,133 -
-
NP to SH 30,644 50,638 46,530 57,676 -10,772 15,699 -4,133 -
-
Tax Rate 58.64% 40.30% 35.41% 27.13% 147.41% 62.31% 118.54% -
Total Cost 1,328,692 1,379,990 1,271,284 1,217,836 1,204,116 1,173,695 1,118,430 12.18%
-
Net Worth 189,009 188,637 178,823 167,784 155,391 153,710 110,729 42.87%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 189,009 188,637 178,823 167,784 155,391 153,710 110,729 42.87%
NOSH 571,716 570,247 570,228 569,920 572,978 552,518 543,859 3.38%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 2.04% 3.54% 3.98% 5.31% -0.90% 1.32% -0.37% -
ROE 16.21% 26.84% 26.02% 34.38% -6.93% 10.21% -3.73% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 237.25 250.88 232.18 225.66 208.27 215.27 204.89 10.27%
EPS 5.36 8.88 8.16 10.12 -1.88 2.85 -0.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3306 0.3308 0.3136 0.2944 0.2712 0.2782 0.2036 38.19%
Adjusted Per Share Value based on latest NOSH - 570,198
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 237.32 250.31 231.65 225.02 208.79 208.10 194.96 14.01%
EPS 5.36 8.86 8.14 10.09 -1.88 2.75 -0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3307 0.33 0.3129 0.2936 0.2719 0.2689 0.1937 42.89%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.16 0.12 0.14 0.13 0.17 0.21 0.14 -
P/RPS 0.07 0.05 0.06 0.06 0.08 0.10 0.07 0.00%
P/EPS 2.99 1.35 1.72 1.28 -9.04 7.39 -18.42 -
EY 33.50 74.00 58.29 77.85 -11.06 13.53 -5.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.36 0.45 0.44 0.63 0.75 0.69 -21.50%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 24/05/06 17/02/06 14/11/05 18/08/05 30/05/05 24/02/05 01/11/04 -
Price 0.22 0.14 0.12 0.14 0.13 0.20 0.23 -
P/RPS 0.09 0.06 0.05 0.06 0.06 0.09 0.11 -12.53%
P/EPS 4.10 1.58 1.47 1.38 -6.91 7.04 -30.26 -
EY 24.36 63.43 68.00 72.29 -14.46 14.21 -3.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.42 0.38 0.48 0.48 0.72 1.13 -29.44%

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