[MBFHLDG] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[MBFHLDG] MBf HOLDINGS BHD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 215.75%
YoY- 182.74%
Quarter Report
Latest QR
Upcoming QR
MBFHLDG's Result
MBFHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 1,592,516 1,442,688 1,498,667 1,453,541 1,420,940 1,356,392 1,430,628 7.42%
PBT 122,076 140,024 153,587 174,138 85,394 66,968 84,823 27.55%
Tax -32,860 -21,656 -40,379 -42,341 -43,802 -39,268 -34,185 -2.60%
NP 89,216 118,368 113,208 131,797 41,592 27,700 50,638 46.02%
-
NP to SH 88,444 117,900 112,109 131,561 41,666 30,644 50,638 45.17%
-
Tax Rate 26.92% 15.47% 26.29% 24.31% 51.29% 58.64% 40.30% -
Total Cost 1,503,300 1,324,320 1,385,459 1,321,744 1,379,348 1,328,692 1,379,990 5.88%
-
Net Worth 357,366 339,447 316,606 314,850 0 189,009 188,637 53.28%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 357,366 339,447 316,606 314,850 0 189,009 188,637 53.28%
NOSH 569,871 570,116 569,949 570,070 570,151 571,716 570,247 -0.04%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 5.60% 8.20% 7.55% 9.07% 2.93% 2.04% 3.54% -
ROE 24.75% 34.73% 35.41% 41.79% 0.00% 16.21% 26.84% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 279.45 253.05 262.95 254.98 249.22 237.25 250.88 7.47%
EPS 15.52 20.68 19.67 23.08 7.30 5.36 8.88 45.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6271 0.5954 0.5555 0.5523 0.00 0.3306 0.3308 53.35%
Adjusted Per Share Value based on latest NOSH - 570,051
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 278.63 252.42 262.21 254.32 248.61 237.32 250.31 7.42%
EPS 15.47 20.63 19.62 23.02 7.29 5.36 8.86 45.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6253 0.5939 0.5539 0.5509 0.00 0.3307 0.33 53.30%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.60 0.61 0.44 0.30 0.22 0.16 0.12 -
P/RPS 0.21 0.24 0.17 0.12 0.09 0.07 0.05 161.00%
P/EPS 3.87 2.95 2.24 1.30 3.01 2.99 1.35 102.18%
EY 25.87 33.90 44.70 76.93 33.22 33.50 74.00 -50.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.02 0.79 0.54 0.00 0.48 0.36 92.64%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 21/08/07 24/05/07 26/02/07 23/11/06 13/09/06 24/05/06 17/02/06 -
Price 0.56 0.52 0.81 0.49 0.29 0.22 0.14 -
P/RPS 0.20 0.21 0.31 0.19 0.12 0.09 0.06 123.63%
P/EPS 3.61 2.51 4.12 2.12 3.97 4.10 1.58 73.73%
EY 27.71 39.77 24.28 47.10 25.20 24.36 63.43 -42.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.87 1.46 0.89 0.00 0.67 0.42 65.20%

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