[MBFHLDG] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[MBFHLDG] MBf HOLDINGS BHD
Announcement Date
13-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 35.97%
YoY- -27.76%
Quarter Report
Latest QR
Upcoming QR
MBFHLDG's Result
MBFHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 1,442,688 1,498,667 1,453,541 1,420,940 1,356,392 1,430,628 1,323,985 5.89%
PBT 140,024 153,587 174,138 85,394 66,968 84,823 81,597 43.38%
Tax -21,656 -40,379 -42,341 -43,802 -39,268 -34,185 -28,896 -17.50%
NP 118,368 113,208 131,797 41,592 27,700 50,638 52,701 71.58%
-
NP to SH 117,900 112,109 131,561 41,666 30,644 50,638 46,530 85.96%
-
Tax Rate 15.47% 26.29% 24.31% 51.29% 58.64% 40.30% 35.41% -
Total Cost 1,324,320 1,385,459 1,321,744 1,379,348 1,328,692 1,379,990 1,271,284 2.76%
-
Net Worth 339,447 316,606 314,850 0 189,009 188,637 178,823 53.36%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 339,447 316,606 314,850 0 189,009 188,637 178,823 53.36%
NOSH 570,116 569,949 570,070 570,151 571,716 570,247 570,228 -0.01%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 8.20% 7.55% 9.07% 2.93% 2.04% 3.54% 3.98% -
ROE 34.73% 35.41% 41.79% 0.00% 16.21% 26.84% 26.02% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 253.05 262.95 254.98 249.22 237.25 250.88 232.18 5.91%
EPS 20.68 19.67 23.08 7.30 5.36 8.88 8.16 85.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5954 0.5555 0.5523 0.00 0.3306 0.3308 0.3136 53.38%
Adjusted Per Share Value based on latest NOSH - 569,086
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 252.42 262.21 254.32 248.61 237.32 250.31 231.65 5.89%
EPS 20.63 19.62 23.02 7.29 5.36 8.86 8.14 85.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5939 0.5539 0.5509 0.00 0.3307 0.33 0.3129 53.35%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.61 0.44 0.30 0.22 0.16 0.12 0.14 -
P/RPS 0.24 0.17 0.12 0.09 0.07 0.05 0.06 152.19%
P/EPS 2.95 2.24 1.30 3.01 2.99 1.35 1.72 43.33%
EY 33.90 44.70 76.93 33.22 33.50 74.00 58.29 -30.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.79 0.54 0.00 0.48 0.36 0.45 72.64%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 24/05/07 26/02/07 23/11/06 13/09/06 24/05/06 17/02/06 14/11/05 -
Price 0.52 0.81 0.49 0.29 0.22 0.14 0.12 -
P/RPS 0.21 0.31 0.19 0.12 0.09 0.06 0.05 160.54%
P/EPS 2.51 4.12 2.12 3.97 4.10 1.58 1.47 42.90%
EY 39.77 24.28 47.10 25.20 24.36 63.43 68.00 -30.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.46 0.89 0.00 0.67 0.42 0.38 73.79%

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