[MBFHLDG] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[MBFHLDG] MBf HOLDINGS BHD
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -16.19%
YoY- -54.8%
Quarter Report
Latest QR
Upcoming QR
MBFHLDG's Result
MBFHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 1,826,460 1,897,203 1,765,033 1,764,856 1,762,312 2,062,482 1,973,974 -5.05%
PBT 189,932 144,989 95,557 76,858 87,240 131,313 150,697 16.69%
Tax -31,620 -29,084 -33,166 -34,330 -37,904 -35,684 -36,268 -8.74%
NP 158,312 115,905 62,390 42,528 49,336 95,629 114,429 24.18%
-
NP to SH 155,436 112,596 60,176 41,154 49,104 93,903 113,810 23.12%
-
Tax Rate 16.65% 20.06% 34.71% 44.67% 43.45% 27.17% 24.07% -
Total Cost 1,668,148 1,781,298 1,702,642 1,722,328 1,712,976 1,966,853 1,859,545 -6.99%
-
Net Worth 624,641 604,996 539,817 516,135 519,531 512,597 529,367 11.67%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 624,641 604,996 539,817 516,135 519,531 512,597 529,367 11.67%
NOSH 570,448 570,106 569,848 570,000 570,976 569,932 570,193 0.02%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 8.67% 6.11% 3.53% 2.41% 2.80% 4.64% 5.80% -
ROE 24.88% 18.61% 11.15% 7.97% 9.45% 18.32% 21.50% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 320.18 332.78 309.74 309.62 308.65 361.88 346.19 -5.07%
EPS 27.28 19.75 10.56 7.22 8.60 16.47 19.96 23.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.095 1.0612 0.9473 0.9055 0.9099 0.8994 0.9284 11.64%
Adjusted Per Share Value based on latest NOSH - 568,561
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 319.57 331.94 308.82 308.79 308.34 360.86 345.37 -5.04%
EPS 27.20 19.70 10.53 7.20 8.59 16.43 19.91 23.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0929 1.0585 0.9445 0.9031 0.909 0.8969 0.9262 11.67%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.62 0.50 0.45 0.45 0.35 0.47 0.47 -
P/RPS 0.19 0.15 0.15 0.15 0.11 0.13 0.14 22.60%
P/EPS 2.28 2.53 4.26 6.23 4.07 2.85 2.35 -1.99%
EY 43.95 39.50 23.47 16.04 24.57 35.06 42.47 2.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.47 0.48 0.50 0.38 0.52 0.51 7.70%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/05/10 25/02/10 11/11/09 19/08/09 07/05/09 25/02/09 17/11/08 -
Price 0.65 0.62 0.47 0.43 0.46 0.43 0.49 -
P/RPS 0.20 0.19 0.15 0.14 0.15 0.12 0.14 26.87%
P/EPS 2.39 3.14 4.45 5.96 5.35 2.61 2.45 -1.64%
EY 41.92 31.85 22.47 16.79 18.70 38.32 40.73 1.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.58 0.50 0.47 0.51 0.48 0.53 7.41%

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